BNBCalc Short Term Rental Rental Arbitrage Analysis 115 Fairway Dr, Wethersfield, CT 06109, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$32,740

Profit (Cash Flow)

-$916

Cash on Cash Return

-11.7%

Annual Revenue

$32,740

AirDNA projects $166/night at 54% occupancy ($32,740).

BNB Calc projects a 54% occupancy rate, $166 rate per night.

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

Return Metrics

-11.66% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$915	-$1,831	-$2,747	-$3,663	-$4,578	-$9,157	-$27,473
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	-$915	-$1,831	-$2,747	-$3,663	-$4,578	-$9,157	-$27,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.66%

Payback Period Days

Return on Investment

-11.66%

115 Fairway Dr Wethersfield, Connecticut, 06109

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,740

Annual Revenue

Projected nightly rate is $166/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$916

Profit

Revenue

$32,740

Operating Expenses

$15,656

Operating Income

$17,084

Net Effective Rent

$18,000

Profit (Cash Flow)

-$916

$7,850

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,600

Total

$7,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-11.66%

Payback Period Days