BNBCalc.com Rental Arbitrage Analysis Report of 50 N Illinois St, Indianapolis, IN 46204, USA

1 bed • 1 bath • 2 guests • $1,700

BNB

Calc

Return Metrics

-101.69% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-101.69%

Payback Period Days

0

Return on Investment

-101.69%

Annual Revenue

$30,169

AirDNA projects $140/night at 59% occupancy ($30,169).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,327

Annual Expenses

$15,922

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$811

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$251

Management & Platform Fees

$75

Platform Fee (i.e. Airbnb)

$75

Property Manager Fee

$0

50 N Illinois St Indianapolis, Indiana, 46204

1 bed • 1 bath • 2 guests • $1,700

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

$30,169

Profit (Cash Flow)

-$6,153

No payback period

Cash on Cash Return

-101.7%

Annual Revenue

$30,169

AirDNA projects $140/night at 59% occupancy ($30,169)

Occupancy Rate

Avg Daily Rate

Return Metrics

-101.69% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-101.69%

Payback Period Days

0