BNBCalc Short Term Rental Rental Arbitrage Analysis 259 Dr Martin Luther King Jr Blvd, Newark, NJ 07103, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,675

Profit (Cash Flow)

$10,278

Cash on Cash Return

128.5%

Annual Revenue

$47,675

AirDNA projects $229/night at 57% occupancy ($47,675).

BNB Calc projects a 56.99999999999999% occupancy rate, $229 rate per night.

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

Return Metrics

128.46% 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)	$10,277	$20,555	$30,832	$41,110	$51,387	$102,775	$308,325
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	$10,277	$20,555	$30,832	$41,110	$51,387	$102,775	$308,325

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

128.46%

Payback Period Days

284

Return on Investment

128.46%

259 Dr Martin Luther King Jr Blvd Newark, New Jersey, 07103-2018

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Newark

Guide

Zoning

Market

Guide

Laws

Market Data

$47,675

Annual Revenue

Projected nightly rate is $229/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,278

Profit

Revenue

$47,675

Operating Expenses

$17,598

Operating Income

$30,078

Net Effective Rent

$19,800

Profit (Cash Flow)

$10,278

$8,000

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,750

Total

$8,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

128.46%

Payback Period Days

284