BNBCalc Short Term Rental Rental Arbitrage Analysis 1308 South Street, Philadelphia, PA, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$54,056

Profit (Cash Flow)

$829

Cash on Cash Return

8.7%

Annual Revenue

$54,056

AirDNA projects $200/night at 74% occupancy ($54,056).

BNB Calc projects a 74% occupancy rate, $200 rate per night.

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

Return Metrics

8.72% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$828	$1,657	$2,486	$3,315	$4,144	$8,288	$24,864
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	$828	$1,657	$2,486	$3,315	$4,144	$8,288	$24,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.72%

Payback Period Days

4186

Return on Investment

8.72%

1308 South St Philadelphia, Pennsylvania, 19147

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$54,056

Annual Revenue

Projected nightly rate is $200/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$829

Profit

Revenue

$54,056

Operating Expenses

$18,427

Operating Income

$35,629

Net Effective Rent

$34,800

Profit (Cash Flow)

$829

$9,500

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$3,000

Total

$9,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

8.72%

Payback Period Days

4186