BNBCalc.com Rental Arbitrage Analysis Report of 1254 S 27th St, Philadelphia, PA, USA

3 bed • 2 bath • 8 guests • $2,350

BNB

Calc

Return Metrics

137.42% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

137.42%

Payback Period Days

265

Return on Investment

137.42%

Annual Revenue

$57,986

AirDNA projects $252/night at 63% occupancy ($57,986).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,228

Annual Expenses

$14,738

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$693

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$483

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

Property Manager Fee

$0

1254 S 27th St Philadelphia, Pennsylvania, 19146-3732

3 bed • 2 bath • 8 guests • $2,350

Annual Revenue

$57,986

Profit (Cash Flow)

$15,048

Payback in 265 days

Cash on Cash Return

137.4%

Annual Revenue

$57,986

AirDNA projects $252/night at 63% occupancy ($57,986)

Occupancy Rate

Avg Daily Rate

Return Metrics

137.42% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

137.42%

Payback Period Days

265