BNBCalc Short Term Rental Rental Arbitrage Analysis 147 E Chestnut St apt 1, Lancaster, PA 17602, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$36,316

Profit (Cash Flow)

-$145

Cash on Cash Return

-1.8%

Annual Revenue

$36,316

AirDNA projects $163/night at 61% occupancy ($36,316).

BNB Calc projects a 61% occupancy rate, $163 rate per night.

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

Return Metrics

-1.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$144	-$289	-$434	-$579	-$724	-$1,448	-$4,346
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	-$144	-$289	-$434	-$579	-$724	-$1,448	-$4,346

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.8%

Payback Period Days

Return on Investment

-1.8%

147 E Chestnut St Lancaster, Pennsylvania, 17602-2766

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,316

Annual Revenue

AirDNA projects $163/night at 61% occupancy ($36,316.21).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$145

Profit

Revenue

$36,316

Operating Expenses

$16,121

Operating Income

$20,195

Net Effective Rent

$20,340

Profit (Cash Flow)

-$145

$8,045

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,795

Total

$8,045

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1.8%

Payback Period Days