BNBCalc.com Rental Arbitrage Analysis Report of 38026 Beach St, Warroad, MN 56763, USA

3 bed • 1 bath • 8 guests • $1,000

BNB

Calc

Return Metrics

2,291.28% 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

2,291.28%

Payback Period Days

15

Return on Investment

2,291.28%

Annual Revenue

$51,039

AirDNA projects $274/night at 56% occupancy ($56,043).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,153

Annual Expenses

$13,835

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$635

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$425

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

Property Manager Fee

$0

38026 Beach St Warroad, Minnesota, 56763

3 bed • 1 bath • 8 guests • $1,000

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

$51,039

Profit (Cash Flow)

$25,204

Payback in 15 days

Cash on Cash Return

2291.3%

Annual Revenue

$51,039

AirDNA projects $274/night at 56% occupancy ($56,043)

Occupancy Rate

Avg Daily Rate

Return Metrics

2,291.28% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

2,291.28%

Payback Period Days

15