BNBCalc Short Term Rental Rental Arbitrage Analysis 45 Worthley St, Red Bank, NJ 07701, USA

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$88,090

Profit (Cash Flow)

$34,638

Cash on Cash Return

280.5%

Annual Revenue

$88,090

AirDNA projects $389/night at 62% occupancy ($88,089).

BNB Calc projects a 62% occupancy rate, $389 rate per night.

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

Return Metrics

280.46% 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)	$34,637	$69,275	$103,913	$138,551	$173,189	$346,379	$1,039,137
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	$34,637	$69,275	$103,913	$138,551	$173,189	$346,379	$1,039,137

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

280.46%

Payback Period Days

130

Return on Investment

280.46%

45 Worthley St Red Bank, New Jersey, 07701-2364

3 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$88,090

Annual Revenue

Projected nightly rate is $389/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,638

Profit

Revenue

$88,090

Operating Expenses

$18,652

Operating Income

$69,438

Net Effective Rent

$34,800

Profit (Cash Flow)

$34,638

$12,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$4,100

Total

$12,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

280.46%

Payback Period Days

130