BNBCalc Short Term Rental Rental Arbitrage Analysis 1900 S 16th St, Philadelphia, PA 19145, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$23,449

Profit (Cash Flow)

-$7,200

Cash on Cash Return

-89.4%

Annual Revenue

$23,449

AirDNA projects $107/night at 60% occupancy ($23,448).

BNB Calc projects a 60% occupancy rate, $107 rate per night.

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

Return Metrics

-89.43% 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)	-$7,199	-$14,399	-$21,598	-$28,798	-$35,998	-$71,996	-$215,989
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	-$7,199	-$14,399	-$21,598	-$28,798	-$35,998	-$71,996	-$215,989

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-89.43%

Payback Period Days

Return on Investment

-89.43%

1900 S 16th St Philadelphia, Pennsylvania, 19145

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$23,449

Annual Revenue

Projected nightly rate is $107/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,200

Profit

Revenue

$23,449

Operating Expenses

$10,248

Operating Income

$13,200

Net Effective Rent

$20,400

Profit (Cash Flow)

-$7,200

$8,050

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,800

Total

$8,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-89.43%

Payback Period Days