BNBCalc Short Term Rental Rental Arbitrage Analysis 111 Mulberry St apt 4k, Newark, NJ 07102, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

archambaultbw25@gmail.com

Annual Revenue

$52,705

Profit (Cash Flow)

$5,773

Cash on Cash Return

66.1%

Annual Revenue

$52,705

AirDNA projects $222/night at 58% occupancy ($47,028).

BNB Calc projects a 65% occupancy rate, $222 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

66.05% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,773	$11,546	$17,319	$23,092	$28,865	$57,730	$173,192
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$5,773	$11,546	$17,319	$23,092	$28,865	$57,730	$173,192

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.05%

Payback Period Days

552

Return on Investment

66.05%

111 Mulberry St Newark, New Jersey, 07102

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Newark

Guide

Zoning

Market

Guide

Laws

Market Data

$52,705

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,773

Profit

Revenue

$52,705

Operating Expenses

$18,252

Operating Income

$34,453

Net Effective Rent

$28,680

Profit (Cash Flow)

$5,773

$8,740

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,490

Total

$8,740

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

66.05%

Payback Period Days

552