BNBCalc.com Rental Arbitrage Analysis Report of 5602 Millikin Rd, Liberty Township, OH 45011, USA

3 bed • 2 bath • 6 guests • $2,300

BNB

Calc

Return Metrics

52.82% 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

52.82%

Payback Period Days

691

Return on Investment

52.82%

Annual Revenue

$52,135

AirDNA projects $234/night at 61% occupancy ($52,134).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,565

Annual Expenses

$18,778

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$994

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$434

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

$0

5602 Millikin Rd Ohio, 45011

3 bed • 2 bath • 6 guests • $2,300

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

$52,135

Profit (Cash Flow)

$5,757

Payback in 691 days

Cash on Cash Return

52.8%

Annual Revenue

$52,135

AirDNA projects $234/night at 61% occupancy ($52,135)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.82% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

52.82%

Payback Period Days

691