BNBCalc Short Term Rental Rental Arbitrage Analysis 46 Fennbrook Rd

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,783

Profit (Cash Flow)

-$10,839

Cash on Cash Return

NaN%

Annual Revenue

$44,783

AirDNA projects $231/night at 58% occupancy ($48,935). Airbtics projects $201/night at 61% occupancy ($44,782). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $201 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,620	$40,368	$47,971	$70,019
Occupancy	51%	66%	76%	82%
Nightly Rate	$148	$205	$233	$273

Seasonality (Profit by Month)

Return Metrics

NaN% 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)	-$10,839	-$21,678	-$32,517	-$43,356	-$54,195	-$108,391	-$325,175
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	-$10,839	-$21,678	-$32,517	-$43,356	-$54,195	-$108,391	-$325,175

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

46 Fennbrook Rd West Hartford, Connecticut, 06119-2204

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,500

Zestimate

$44,783

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 58% occupancy.Projected nightly rate is $201/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$10,839

Profit

Revenue

$44,783

Operating Expenses

$17,222

Operating Income

$27,561

Net Effective Rent

$38,400

Profit (Cash Flow)

-$10,839

$NaN

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

NaN%

Payback Period Days

NaN