BNBCalc.com Rental Arbitrage Analysis Report of 2817 Lakeshore Dr, Fennville, MI 49408, USA

5 bed • 6 bath • 10 guests • $3,500

BNB

Calc

Return Metrics

4,106.78% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4,106.78%

Payback Period Days

8

Return on Investment

4,106.78%

Annual Revenue

$226,488

AirDNA projects $1170/night at 53% occupancy ($226,487).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,054

Annual Expenses

$36,643

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,097

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$1,887

Management & Platform Fees

$566

Platform Fee (i.e. Airbnb)

$566

Property Manager Fee

$0

2817 Lakeshore Dr Fennville, Michigan, 49408

5 bed • 6 bath • 10 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$226,488

Profit (Cash Flow)

$147,844

Payback in 8 days

Cash on Cash Return

4106.8%

Annual Revenue

$226,488

AirDNA projects $1,170/night at 53% occupancy ($226,488)

Occupancy Rate

Avg Daily Rate

Return Metrics

4,106.78% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

4,106.78%

Payback Period Days

8