BNBCalc.com Rental Arbitrage Analysis Report of 1705 Pine Street, Philadelphia, PA, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Return Metrics

23.26% 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

23.26%

Payback Period Days

1569

Return on Investment

23.26%

Annual Revenue

$47,971

AirDNA projects $199/night at 66% occupancy ($47,971).

User selected values for this report: 66% occupancy rate, $199 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,120

Annual Expenses

$13,436

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$610

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$400

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

Property Manager Fee

$0

property-location

1705 Pine St Philadelphia, Pennsylvania, 19103

2 bed • 1.5 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$47,971

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

23.26%

Payback Period Days

1569