BNBCalc.com Rental Arbitrage Analysis Report of 522 Wilson Ave apt 8, Sheboygan, WI 53081, USA

1 bed • 1 bath • 4 guests • $800

BNB

Calc

Return Metrics

10.02% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.02%

Payback Period Days

3643

Return on Investment

10.02%

Annual Revenue

$25,421

AirDNA projects $116/night at 60% occupancy ($25,420).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,275

Annual Expenses

$15,305

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$772

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$212

Management & Platform Fees

$64

Platform Fee (i.e. Airbnb)

$64

Property Manager Fee

$0

522 Wilson Ave Sheboygan, Wisconsin, 53081

1 bed • 1 bath • 4 guests • $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

$25,421

Profit (Cash Flow)

$516

Payback in 3643 days

Cash on Cash Return

10.0%

Annual Revenue

$25,421

AirDNA projects $116/night at 60% occupancy ($25,421)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.02% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

10.02%

Payback Period Days

3643