BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 46 Spring St, Princeton, NJ 08542, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

jake93854@aol.com

Annual Revenue

$80,131

Profit (Cash Flow)

$15,114

Cash on Cash Return

151.9%

Annual Revenue

$80,131

AirDNA projects $309/night at 71% occupancy ($80,130).

BNB Calc projects a 71% occupancy rate, $309 rate per night.

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


Return Metrics

151.89% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,113$30,227$45,341$60,455$75,569$151,138$453,415
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$15,113$30,227$45,341$60,455$75,569$151,138$453,415

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

151.89%

Payback Period Days

240

Return on Investment

151.89%

property-location

46 Spring St Princeton, New Jersey, 08542-6902

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$80,131

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$15,114

Profit

Revenue

$80,131

Operating Expenses

$21,817

Operating Income

$58,314

Net Effective Rent

$43,200

Profit (Cash Flow)

$15,114

$9,950

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,700

Total

$9,950

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

151.89%

Payback Period Days

240