BNBCalc Short Term Rental Rental Arbitrage Analysis 46 Spring St, Princeton, NJ 08542, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Dylan Karchere-sun

Founder and CEO at Karsun STR Management

7328905019

dkarcheresun@gmail.com

Annual Revenue

$86,563

Profit (Cash Flow)

$25,510

Cash on Cash Return

267.1%

Annual Revenue

$86,563

AirDNA projects $316/night at 75% occupancy ($86,562).

BNB Calc projects a 75% occupancy rate, $316 rate per night.

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

Return Metrics

267.11% 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)	$25,509	$51,019	$76,528	$102,038	$127,548	$255,096	$765,289
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	$25,509	$51,019	$76,528	$102,038	$127,548	$255,096	$765,289

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

267.11%

Payback Period Days

136

Return on Investment

267.11%

46 Spring St Princeton, New Jersey, 08542-6902

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$86,563

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,510

Profit

Revenue

$86,563

Operating Expenses

$22,653

Operating Income

$63,910

Net Effective Rent

$38,400

Profit (Cash Flow)

$25,510

$9,550

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,300

Total

$9,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

267.11%

Payback Period Days

136