BNBCalc Short Term Rental Rental Arbitrage Analysis 537 S Franklin St, West Chester, PA 19382, USA

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$54,348

Profit (Cash Flow)

$2,283

Cash on Cash Return

20.2%

Annual Revenue

$54,348

AirDNA projects $240/night at 62% occupancy ($54,348).

BNB Calc projects a 62% occupancy rate, $240 rate per night.

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

Return Metrics

20.24% 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)	$2,283	$4,566	$6,849	$9,132	$11,415	$22,830	$68,490
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	$2,283	$4,566	$6,849	$9,132	$11,415	$22,830	$68,490

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.24%

Payback Period Days

1803

Return on Investment

20.24%

537 S Franklin St West Chester, Pennsylvania, 19382-3725

3 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$54,348

Annual Revenue

Projected nightly rate is $240/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,283

Profit

Revenue

$54,348

Operating Expenses

$18,465

Operating Income

$35,883

Net Effective Rent

$33,600

Profit (Cash Flow)

$2,283

$11,275

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$2,900

Total

$11,275

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

20.24%

Payback Period Days

1803