BNBCalc Short Term Rental Rental Arbitrage Analysis 28 S Lime St, Lancaster, PA 17602, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Report by:

nick@klpinvestments.net

Annual Revenue

$62,029

Profit (Cash Flow)

$20,966

Cash on Cash Return

196.9%

Annual Revenue

$62,029

AirDNA projects $333/night at 51% occupancy ($62,029).

BNB Calc projects a 51% occupancy rate, $333 rate per night.

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

Return Metrics

196.85% 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)	$20,965	$41,931	$62,896	$83,862	$104,827	$209,655	$628,967
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	$20,965	$41,931	$62,896	$83,862	$104,827	$209,655	$628,967

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

196.85%

Payback Period Days

185

Return on Investment

196.85%

28 S Lime St Lancaster, Pennsylvania, 17602-3563

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$62,029

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,966

Profit

Revenue

$62,029

Operating Expenses

$19,464

Operating Income

$42,566

Net Effective Rent

$21,600

Profit (Cash Flow)

$20,966

$10,650

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$1,900

Total

$10,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

196.85%

Payback Period Days

185