BNBCalc Short Term Rental Rental Arbitrage Analysis 156 Adams St, Newark, NJ 07105, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

archambaultbw25@gmail.com

Annual Revenue

$38,698

Profit (Cash Flow)

-$4,133

Cash on Cash Return

-48.3%

Annual Revenue

$38,698

AirDNA projects $163/night at 59% occupancy ($35,125).

BNB Calc projects a 65% occupancy rate, $163 rate per night.

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

Return Metrics

-48.34% 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)	-$4,133	-$8,266	-$12,399	-$16,532	-$20,665	-$41,330	-$123,992
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	-$4,133	-$8,266	-$12,399	-$16,532	-$20,665	-$41,330	-$123,992

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-48.34%

Payback Period Days

Return on Investment

-48.34%

156 Adams St Newark, New Jersey, 07105

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Newark

Guide

Zoning

Market

Guide

Laws

Market Data

$38,698

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,133

Profit

Revenue

$38,698

Operating Expenses

$16,431

Operating Income

$22,267

Net Effective Rent

$26,400

Profit (Cash Flow)

-$4,133

$8,550

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,300

Total

$8,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-48.34%

Payback Period Days