BNBCalc.com Rental Arbitrage Analysis Report of 609 South Williams Avenue, Sioux Falls, SD, USA

2 bed • 1 bath • 4 guests • $1,100

BNB

Calc

Return Metrics

318.72% 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

318.72%

Payback Period Days

114

Return on Investment

318.72%

Annual Revenue

$56,259

AirDNA projects $211/night at 73% occupancy ($56,258).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,609

Annual Expenses

$19,314

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,029

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$469

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

609 South Williams Avenue Denver, Colorado, 80209-4536

2 bed • 1 bath • 4 guests • $1,100

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

$56,259

Profit (Cash Flow)

$23,745

Payback in 114 days

Cash on Cash Return

318.7%

Annual Revenue

$56,259

AirDNA projects $211/night at 73% occupancy ($56,259)

Occupancy Rate

Avg Daily Rate

Return Metrics

318.72% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

318.72%

Payback Period Days

114