BNBCalc Short Term Rental Rental Arbitrage Analysis 134-142 Sussex Ave, Newark, NJ 07103, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$42,021

Profit (Cash Flow)

-$41

Cash on Cash Return

-0.5%

Annual Revenue

$42,021

AirDNA projects $177/night at 62% occupancy ($40,081).

BNB Calc projects a 65% occupancy rate, $177 rate per night.

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

Return Metrics

-0.49% 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)	-$41	-$82	-$124	-$165	-$207	-$414	-$1,243
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	-$41	-$82	-$124	-$165	-$207	-$414	-$1,243

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.49%

Payback Period Days

Return on Investment

-0.49%

134-142 Sussex Ave Newark, New Jersey, 07103

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Newark

Guide

Zoning

Market

Guide

Laws

Market Data

$42,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$41

Profit

Revenue

$42,021

Operating Expenses

$16,863

Operating Income

$25,159

Net Effective Rent

$25,200

Profit (Cash Flow)

-$41

$8,450

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,200

Total

$8,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-0.49%

Payback Period Days