BNBCalc.com Rental Arbitrage Analysis Report of 1207 W North Ave, Pittsburgh, PA 15233, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

162.27% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

162.27%

Payback Period Days

225

Return on Investment

162.27%

Annual Revenue

$43,566

AirDNA projects $213/night at 56% occupancy ($43,566).

User selected values for this report: 56.00000000000001% occupancy rate, $213 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,422

Annual Expenses

$17,064

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$923

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$363

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

Property Manager Fee

$0

property-location

1207 W North Ave Pittsburgh, Pennsylvania, 15233-1974

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$43,566

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

162.27%

Payback Period Days

225