BNBCalc Short Term Rental Rental Arbitrage Analysis 334 Saint John Street, New Haven, CT 06511, USA

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$48,621

Profit (Cash Flow)

-$7,439

Cash on Cash Return

-63.1%

Annual Revenue

$48,621

AirDNA projects $208/night at 64% occupancy ($48,621).

BNB Calc projects a 64% occupancy rate, $208 rate per night.

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

Return Metrics

-63.07% 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)	-$7,439	-$14,878	-$22,318	-$29,757	-$37,197	-$74,394	-$223,184
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	-$7,439	-$14,878	-$22,318	-$29,757	-$37,197	-$74,394	-$223,184

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-63.07%

Payback Period Days

Return on Investment

-63.07%

334 St John St New Haven, Connecticut, 06511-4913

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

New Haven

Zoning

Laws

$48,621

Annual Revenue

Projected nightly rate is $208/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,439

Profit

Revenue

$48,621

Operating Expenses

$17,721

Operating Income

$30,901

Net Effective Rent

$38,340

Profit (Cash Flow)

-$7,439

$11,795

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,295

Total

$11,795

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-63.07%

Payback Period Days