BNBCalc Short Term Rental Rental Arbitrage Analysis 1254 S 27th St, Philadelphia, PA, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Kingzofficial

kingzofficial1@gmail.com

Annual Revenue

$57,986

Profit (Cash Flow)

$15,048

Cash on Cash Return

137.4%

Annual Revenue

$57,986

AirDNA projects $252/night at 63% occupancy ($57,986).

BNB Calc projects a 63% occupancy rate, $252 rate per night.

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

Return Metrics

137.42% 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)	$15,047	$30,095	$45,143	$60,191	$75,239	$150,479	$451,438
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	$15,047	$30,095	$45,143	$60,191	$75,239	$150,479	$451,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

137.42%

Payback Period Days

265

Return on Investment

137.42%

1254 S 27th St Philadelphia, Pennsylvania, 19146-3732

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$57,986

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,048

Profit

Revenue

$57,986

Operating Expenses

$14,738

Operating Income

$43,248

Net Effective Rent

$28,200

Profit (Cash Flow)

$15,048

$10,950

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,450

Total

$10,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

137.42%

Payback Period Days

265