BNBCalc.com Rental Arbitrage Analysis Report of 3355 Carrollton Ave, Indianapolis, IN, USA

5 bed • 2.5 bath • 10 guests • $1,800

BNB

Calc

Return Metrics

437.12% 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

437.12%

Payback Period Days

83

Return on Investment

437.12%

Annual Revenue

$111,600

AirDNA projects $485/night at 63% occupancy ($111,600).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,209

Annual Expenses

$26,508

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,490

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$930

Management & Platform Fees

$279

Platform Fee (i.e. Airbnb)

$279

Property Manager Fee

$0

3355 Carrollton Ave Wantagh, New York, 11793-2915

5 bed • 2.5 bath • 10 guests • $1,800

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

$111,600

Profit (Cash Flow)

$63,492

Payback in 83 days

Cash on Cash Return

437.1%

Annual Revenue

$111,600

AirDNA projects $485/night at 63% occupancy ($111,600)

Occupancy Rate

Avg Daily Rate

Return Metrics

437.12% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

437.12%

Payback Period Days

83