BNBCalc.com Rental Arbitrage Analysis Report of 7229 Atlantic Ave, South Haven, MI 49090, USA

3 bed • 2 bath • 6 guests • $2,700

BNB

Calc

Return Metrics

179.3% 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

179.3%

Payback Period Days

203

Return on Investment

179.3%

Annual Revenue

$74,324

AirDNA projects $357/night at 57% occupancy ($74,323).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,805

Annual Expenses

$21,662

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,179

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$619

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

Property Manager Fee

$0

7229 Atlantic Ave South Haven, Michigan, 49090-9526

3 bed • 2 bath • 6 guests • $2,700

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

$74,324

Profit (Cash Flow)

$20,261

Payback in 203 days

Cash on Cash Return

179.3%

Annual Revenue

$74,324

AirDNA projects $357/night at 57% occupancy ($74,324)

Occupancy Rate

Avg Daily Rate

Return Metrics

179.3% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

179.3%

Payback Period Days

203