BNBCalc Short Term Rental Rental Arbitrage Analysis Scheuchzerstrasse 77, 8006 Zürich, Switzerland

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$77,271

Profit (Cash Flow)

$39,026

Cash on Cash Return

503.6%

Annual Revenue

$77,271

AirDNA projects $258/night at 82% occupancy ($77,271).

BNB Calc projects a 82% occupancy rate, $258 rate per night.

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

Return Metrics

503.55% 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)	$39,025	$78,051	$117,077	$156,103	$195,128	$390,257	$1,170,773
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	$39,025	$78,051	$117,077	$156,103	$195,128	$390,257	$1,170,773

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

503.55%

Payback Period Days

Return on Investment

503.55%

77 Scheuchzerstrasse Zurich, Zürich, 8006

2 bed • 1 bath • 4 guests

Monthly Rent

$77,271

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$39,026

Profit

Revenue

$77,271

Operating Expenses

$21,445

Operating Income

$55,826

Net Effective Rent

$16,800

Profit (Cash Flow)

$39,026

$7,750

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,500

Total

$7,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

503.55%

Payback Period Days