BNBCalc Short Term Rental Rental Arbitrage Analysis 28 S Lime St, Lancaster, PA 17602, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$60,492

Profit (Cash Flow)

$11,228

Cash on Cash Return

98.9%

Annual Revenue

$60,492

AirDNA projects $338/night at 49% occupancy ($60,491).

BNB Calc projects a 49% occupancy rate, $338 rate per night.

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

Return Metrics

98.92% 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)	$11,227	$22,455	$33,683	$44,911	$56,138	$112,277	$336,833
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	$11,227	$22,455	$33,683	$44,911	$56,138	$112,277	$336,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.92%

Payback Period Days

369

Return on Investment

98.92%

28 S Lime St Lancaster, Pennsylvania, 17602-3563

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,492

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,228

Profit

Revenue

$60,492

Operating Expenses

$19,264

Operating Income

$41,228

Net Effective Rent

$30,000

Profit (Cash Flow)

$11,228

$11,350

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,600

Total

$11,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

98.92%

Payback Period Days

369