BNBCalc.com Rental Arbitrage Analysis Report of 209 Ridgewood Cir, Hamlin, PA 18427, USA

5 bed • 3 bath • 14 guests • $0

BNB

Calc

Return Metrics

198.63% 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

198.63%

Payback Period Days

183

Return on Investment

198.63%

Annual Revenue

$87,856

AirDNA projects $422/night at 57% occupancy ($87,855).

User selected values for this report: 56.99999999999999% occupancy rate, $422 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,902

Annual Expenses

$22,821

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,292

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$732

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

Property Manager Fee

$0

property-location

209 Ridgewood Cir Hamlin, Pennsylvania, 18427

5 bed • 3 bath • 14 guests

Agent

Inquire about this property

Contact Agent

$87,856

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

198.63%

Payback Period Days

183