BNBCalc.com Rental Arbitrage Analysis Report of 5130 Navajo Pl, Tobyhanna, PA 18466, USA

4 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Return Metrics

252.01% 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

252.01%

Payback Period Days

144

Return on Investment

252.01%

Annual Revenue

$86,585

AirDNA projects $439/night at 54% occupancy ($86,584).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,938

Annual Expenses

$23,256

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,282

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$722

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

Property Manager Fee

$0

property-location

5130 Navajo Pl Tobyhanna, Pennsylvania, 18466

4 bed • 2.5 bath • 12 guests • $2,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$86,585

Profit (Cash Flow)

$33,329

Payback in 144 days

Cash on Cash Return

252.0%

Annual Revenue

$86,585

AirDNA projects $439/night at 54% occupancy ($86,584).

Occupancy Rate

Avg Daily Rate

Return Metrics

252.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

252.01%

Payback Period Days

144