BNBCalc.com Rental Arbitrage Analysis Report of 30 EMS B61I1 Lane, Warsaw, IN, USA

4 bed • 2 bath • 10 guests • $1,682

BNB

Calc

Return Metrics

58.15% 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

58.15%

Payback Period Days

628

Return on Investment

58.15%

Annual Revenue

$45,203

AirDNA projects $238/night at 52% occupancy ($45,202).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,490

Annual Expenses

$17,876

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$937

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$377

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

Property Manager Fee

$0

30 EMS B61I1 Lane Warsaw, Indiana, 46582-6662

4 bed • 2 bath • 10 guests • $1,682

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

$45,203

Profit (Cash Flow)

$7,142

Payback in 628 days

Cash on Cash Return

58.2%

Annual Revenue

$45,203

AirDNA projects $238/night at 52% occupancy ($45,203)

Occupancy Rate

Avg Daily Rate

Return Metrics

58.15% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.15%

Payback Period Days

628