BNBCalc Short Term Rental Rental Arbitrage Analysis 209 Ridgewood Cir, Hamlin, PA 18427, USA

5 bed • 3 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$87,856

Profit (Cash Flow)

$38,635

Cash on Cash Return

198.6%

Annual Revenue

$87,856

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

BNB Calc projects a 56.99999999999999% occupancy rate, $422 rate per night.

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

Return Metrics

198.63% 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)	$38,634	$77,269	$115,903	$154,538	$193,172	$386,345	$1,159,036
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	$38,634	$77,269	$115,903	$154,538	$193,172	$386,345	$1,159,036

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

198.63%

Payback Period Days

183

Return on Investment

198.63%

209 Ridgewood Cir Hamlin, Pennsylvania, 18427

5 bed • 3 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

$87,856

Annual Revenue

AirDNA projects $422/night at 57% occupancy ($87,855.79).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$38,635

Profit

Revenue

$87,856

Operating Expenses

$22,821

Operating Income

$65,035

Net Effective Rent

$26,400

Profit (Cash Flow)

$38,635

$19,450

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$6,700

Total

$19,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

198.63%

Payback Period Days

183