BNBCalc Short Term Rental Rental Arbitrage Analysis W Rittenhouse Square, Philadelphia, PA 19103, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$38,573

Profit (Cash Flow)

$7,159

Cash on Cash Return

120.3%

Annual Revenue

$38,573

AirDNA projects $176/night at 56% occupancy ($35,998).

BNB Calc projects a 59% occupancy rate, $179 rate per night.

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

Return Metrics

120.31% 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)	$7,158	$14,317	$21,476	$28,635	$35,794	$71,588	$214,766
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	$7,158	$14,317	$21,476	$28,635	$35,794	$71,588	$214,766

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

120.31%

Payback Period Days

303

Return on Investment

120.31%

W Rittenhouse Square Philadelphia, Pennsylvania, 19103

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$38,573

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,159

Profit

Revenue

$38,573

Operating Expenses

$12,215

Operating Income

$26,359

Net Effective Rent

$19,200

Profit (Cash Flow)

$7,159

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

120.31%

Payback Period Days

303