BNBCalc Short Term Rental Rental Arbitrage Analysis 434 W Princess St

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$21,856

Profit (Cash Flow)

-$4,385

Cash on Cash Return

-100.8%

Annual Revenue

$21,856

AirDNA projects $125/night at 56% occupancy ($25,567). Airbtics projects $88/night at 68% occupancy ($21,856). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 68% occupancy rate, $88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,140	$25,143	$29,507	$35,493
Occupancy	54%	76%	79%	82%
Nightly Rate	$75	$85	$96	$111

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Saamsip- Private Getaway in heart of downtown York	$35,556	$120	77%	1	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (70)
Private Suite in heart of downtown York	$29,806	$110	69%	1	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (104)
Charming Retreat on Beaver Street	$30,546	$100	79%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (107)
Castle in the heart of WeCo	$30,487	$85	98%	1	1	7	$0	❌	❌	❌	N / N	⭐️ 4.9 (48)
Downtown Apt WiFi/parking/1 BR	$24,481	$75	79%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (195)
Historic Stay in the heart of York	$16,742	$85	50%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 4.8 (72)
Lovely 1 Bedroom Apartment Centrally Located	$10,135	$71	39%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.3 (57)
Charming 1 bedroom in Downtown York	$24,955	$86	75%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Som Space	$10,687	$73	40%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (26)
Downtown Apt WiFi/Parking/3rd Floor	$24,727	$76	81%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (226)

Return Metrics

-100.8% 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)	-$4,385	-$8,770	-$13,155	-$17,540	-$21,925	-$43,851	-$131,553
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	-$4,385	-$8,770	-$13,155	-$17,540	-$21,925	-$43,851	-$131,553

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-100.8%

Payback Period Days

Return on Investment

-100.8%

434 W Princess St York, Pennsylvania, 17401-3838

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,157

Zestimate

$21,856

Annual Revenue

BNBCalc predicts this property will get $88 per night with 68% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$23,812

Avg annual revenue

68%

Avg occupancy rate

$88

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$20k

$25k

$35k

-$4,385

Profit

Revenue

$21,856

Operating Expenses

$14,841

Operating Income

$7,015

Net Effective Rent

$11,400

Profit (Cash Flow)

-$4,385

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-100.8%

Payback Period Days