BNBCalc Short Term Rental Rental Arbitrage Analysis 32 Horace St, Providence, RI 02909, USA

3 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$49,556

Profit (Cash Flow)

$514

Cash on Cash Return

4.6%

Annual Revenue

$49,556

AirDNA projects $212/night at 64% occupancy ($49,556).

BNB Calc projects a 64% occupancy rate, $212 rate per night.

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

Return Metrics

4.64% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$513	$1,027	$1,541	$2,055	$2,569	$5,139	$15,419
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	$513	$1,027	$1,541	$2,055	$2,569	$5,139	$15,419

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.64%

Payback Period Days

7870

Return on Investment

4.64%

32 Horace St Providence, Rhode Island, 02909-6009

3 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Providence

Guide

Zoning

Guide

Laws

$49,556

Annual Revenue

Projected nightly rate is $212/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$514

Profit

Revenue

$49,556

Operating Expenses

$17,842

Operating Income

$31,714

Net Effective Rent

$31,200

Profit (Cash Flow)

$514

$11,075

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$2,700

Total

$11,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

4.64%

Payback Period Days

7870