BNBCalc Short Term Rental Rental Arbitrage Analysis 2716 Arctic Ave, Atlantic City, NJ 08401, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$53,764

Profit (Cash Flow)

$39,575

Cash on Cash Return

328.4%

Annual Revenue

$53,764

AirDNA projects $467/night at 47% occupancy ($80,167).

BNB Calc projects a 46% occupancy rate, $320 rate per night.

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

Return Metrics

328.41% 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)	$39,574	$79,149	$118,723	$158,298	$197,873	$395,746	$1,187,238
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	$39,574	$79,149	$118,723	$158,298	$197,873	$395,746	$1,187,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

328.41%

Payback Period Days

111

Return on Investment

328.41%

2716 Arctic Ave Atlantic City, New Jersey, 08401-3827

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact

$53,764

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,575

Profit

Revenue

$53,764

Operating Expenses

$14,189

Operating Income

$39,575

Net Effective Rent

Profit (Cash Flow)

$39,575

$12,050

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$1,550

Total

$12,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

328.41%

Payback Period Days

111