BNBCalc Short Term Rental Rental Arbitrage Analysis 44 Birch Ave, Princeton, NJ 08542, USA

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Report by:

jake93854@aol.com

Annual Revenue

$84,254

Profit (Cash Flow)

$19,901

Cash on Cash Return

169.7%

Annual Revenue

$84,254

AirDNA projects $316/night at 73% occupancy ($84,254).

BNB Calc projects a 73% occupancy rate, $316 rate per night.

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

Return Metrics

169.73% 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)	$19,901	$39,802	$59,704	$79,605	$99,507	$199,014	$597,042
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	$19,901	$39,802	$59,704	$79,605	$99,507	$199,014	$597,042

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.73%

Payback Period Days

215

Return on Investment

169.73%

44 Birch Ave Princeton, New Jersey, 08542-3102

2 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$84,254

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,901

Profit

Revenue

$84,254

Operating Expenses

$22,353

Operating Income

$61,901

Net Effective Rent

$42,000

Profit (Cash Flow)

$19,901

$11,725

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$5,350

Total

$11,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

169.73%

Payback Period Days

215