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

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$80,131

Profit (Cash Flow)

$15,114

Cash on Cash Return

111.5%

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

111.54% 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)	$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:

Revenue Appreciation:

Cash on Cash Return

111.54%

Payback Period Days

327

Return on Investment

111.54%

46 Spring St Princeton, New Jersey, 08542-6902

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$80,131

Annual Revenue

Projected nightly rate is $309/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

$13,550

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$7,300

Total

$13,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

111.54%

Payback Period Days

327