BNBCalc.com Rental Arbitrage Analysis Report of 1931 Culver Ave, Dearborn, MI 48124, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

-0.72% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.72%

Payback Period Days

0

Return on Investment

-0.72%

Annual Revenue

$35,779

AirDNA projects $158/night at 62% occupancy ($35,779).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,388

Annual Expenses

$16,651

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$858

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$298

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

property-location

1931 Culver Ave Dearborn, Michigan, 48124-4183

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$35,779

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-0.72%

Payback Period Days

0