BNBCalc Short Term Rental Rental Arbitrage Analysis Längweiherstrasse, 6014 Lucerne, Switzerland

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$41,846

Profit (Cash Flow)

$8,326

Cash on Cash Return

107.6%

Annual Revenue

$41,846

AirDNA projects $201/night at 57% occupancy ($41,846).

BNB Calc projects a 56.99999999999999% occupancy rate, $201 rate per night.

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

Return Metrics

107.57% 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)	$8,326	$16,652	$24,978	$33,304	$41,630	$83,260	$249,780
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	$8,326	$16,652	$24,978	$33,304	$41,630	$83,260	$249,780

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

107.57%

Payback Period Days

339

Return on Investment

107.57%

Längweiherstrasse Luzern, Kanton Luzern, 6014

2 bed • 1 bath • 5 guests

Monthly Rent

$41,846

Annual Revenue

Projected nightly rate is $201/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,326

Profit

Revenue

$41,846

Operating Expenses

$16,840

Operating Income

$25,006

Net Effective Rent

$16,680

Profit (Cash Flow)

$8,326

$7,740

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,490

Total

$7,740

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

107.57%

Payback Period Days

339