BNBCalc Short Term Rental Rental Arbitrage Analysis 321 W Walnut St, Lancaster, PA 17603, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$50,382

Profit (Cash Flow)

$10,832

Cash on Cash Return

106.7%

Annual Revenue

$50,382

AirDNA projects $209/night at 66% occupancy ($50,381).

BNB Calc projects a 66% occupancy rate, $209 rate per night.

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

Return Metrics

106.72% 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)	$10,832	$21,664	$32,496	$43,328	$54,160	$108,321	$324,963
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	$10,832	$21,664	$32,496	$43,328	$54,160	$108,321	$324,963

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

106.72%

Payback Period Days

342

Return on Investment

106.72%

321 W Walnut St Lancaster, Pennsylvania, 17603-2932

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$50,382

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,832

Profit

Revenue

$50,382

Operating Expenses

$17,950

Operating Income

$32,432

Net Effective Rent

$21,600

Profit (Cash Flow)

$10,832

$10,150

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$1,900

Total

$10,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

106.72%

Payback Period Days

342