BNBCalc Short Term Rental Rental Arbitrage Analysis 35 Edison Pl, Newark, NJ 07102, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$47,409

Profit (Cash Flow)

-$1,354

Cash on Cash Return

-14.7%

Annual Revenue

$47,409

AirDNA projects $220/night at 59% occupancy ($47,408).

BNB Calc projects a 59% occupancy rate, $220 rate per night.

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

Return Metrics

-14.72% 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)	-$1,354	-$2,708	-$4,063	-$5,417	-$6,772	-$13,544	-$40,633
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	-$1,354	-$2,708	-$4,063	-$5,417	-$6,772	-$13,544	-$40,633

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.72%

Payback Period Days

Return on Investment

-14.72%

35 Edison Pl Newark, New Jersey, 07102-3701

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Newark

Guide

Zoning

Market

Guide

Laws

Market Data

$47,409

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,354

Profit

Revenue

$47,409

Operating Expenses

$17,563

Operating Income

$29,846

Net Effective Rent

$31,200

Profit (Cash Flow)

-$1,354

$9,200

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,700

Total

$9,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-14.72%

Payback Period Days