BNBCalc Short Term Rental Rental Arbitrage Analysis 4 W Bridge St floor 2, New Hope, PA 18938, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

jake93854@aol.com

Annual Revenue

$57,972

Profit (Cash Flow)

$12,635

Cash on Cash Return

192.9%

Annual Revenue

$57,972

AirDNA projects $248/night at 64% occupancy ($57,971).

BNB Calc projects a 64% occupancy rate, $248 rate per night.

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

Return Metrics

192.9% 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)	$12,635	$25,270	$37,905	$50,540	$63,176	$126,352	$379,056
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	$12,635	$25,270	$37,905	$50,540	$63,176	$126,352	$379,056

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

192.9%

Payback Period Days

189

Return on Investment

192.9%

4 W Bridge St New Hope, Pennsylvania, 18938

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,972

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,635

Profit

Revenue

$57,972

Operating Expenses

$18,936

Operating Income

$39,035

Net Effective Rent

$26,400

Profit (Cash Flow)

$12,635

$6,550

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,300

Total

$6,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

192.9%

Payback Period Days

189