BNBCalc Short Term Rental Rental Arbitrage Analysis 260 South 4th Street, Philadelphia, PA, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$42,452

Profit (Cash Flow)

-$266

Cash on Cash Return

-3.1%

Annual Revenue

$42,452

AirDNA projects $197/night at 59% occupancy ($42,452).

BNB Calc projects a 59% occupancy rate, $197 rate per night.

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

Return Metrics

-3.13% 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)	-$266	-$532	-$799	-$1,065	-$1,332	-$2,664	-$7,994
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	-$266	-$532	-$799	-$1,065	-$1,332	-$2,664	-$7,994

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.13%

Payback Period Days

Return on Investment

-3.13%

260 S 4th St Philadelphia, Pennsylvania, 19106-3721

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Philadelphia

Guide

Zoning

Market

Guide

Laws

Market Data

$42,452

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$266

Profit

Revenue

$42,452

Operating Expenses

$16,919

Operating Income

$25,534

Net Effective Rent

$25,800

Profit (Cash Flow)

-$266

$8,500

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,250

Total

$8,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3.13%

Payback Period Days