BNBCalc.com Rental Arbitrage Analysis Report of 353 Murray Hill Rd, Hill, NH 03243, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

35.4% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

35.4%

Payback Period Days

1031

Return on Investment

35.4%

Annual Revenue

$54,337

AirDNA projects $261/night at 57% occupancy ($54,337).

User selected values for this report: 56.99999999999999% occupancy rate, $261 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,539

Annual Expenses

$18,464

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,013

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

property-location

353 Murray Hill Rd Hill, New Hampshire, 03243

4 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$54,337

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

35.4%

Payback Period Days

1031