BNBCalc Short Term Rental Rental Arbitrage Analysis 1421 Clover Rd, Long Pond, PA 18334, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$147,493

Profit (Cash Flow)

$91,119

Cash on Cash Return

593.6%

Annual Revenue

$147,493

AirDNA projects $662/night at 61% occupancy ($147,492).

BNB Calc projects a 61% occupancy rate, $662 rate per night.

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

Return Metrics

593.6% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$91,118	$182,237	$273,356	$364,475	$455,593	$911,187	$2,733,562
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	$91,118	$182,237	$273,356	$364,475	$455,593	$911,187	$2,733,562

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

593.6%

Payback Period Days

Return on Investment

593.6%

1421 Clover Rd Long Pond, Pennsylvania, 18334-7744

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$147,493

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$91,119

Profit

Revenue

$147,493

Operating Expenses

$26,374

Operating Income

$121,119

Net Effective Rent

$30,000

Profit (Cash Flow)

$91,119

$15,350

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$2,600

Total

$15,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

593.6%

Payback Period Days