BNBCalc.com Rental Arbitrage Analysis Report of 1520 Bainbridge Street, Philadelphia, PA, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

202.63% 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

202.63%

Payback Period Days

180

Return on Investment

202.63%

Annual Revenue

$50,393

AirDNA projects $189/night at 73% occupancy ($50,392).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,146

Annual Expenses

$13,751

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$630

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

property-location

1520 Bainbridge St Philadelphia, Pennsylvania, 19146-2130

2 bed • 1 bath • 4 guests • $1,695

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$50,393

Profit (Cash Flow)

$16,302

Payback in 180 days

Cash on Cash Return

202.6%

Annual Revenue

$50,393

AirDNA projects $189/night at 73% occupancy ($50,392).

Occupancy Rate

Avg Daily Rate

Return Metrics

202.63% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

202.63%

Payback Period Days

180