BNBCalc.com Rental Arbitrage Analysis Report of 7 Colgate Dr, Newark, NJ 07103, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Return Metrics

110.46% 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

110.46%

Payback Period Days

330

Return on Investment

110.46%

Annual Revenue

$54,304

AirDNA projects $236/night at 63% occupancy ($54,304).

User selected values for this report: 63% occupancy rate, $236 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,538

Annual Expenses

$18,460

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,013

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$453

Management & Platform Fees

$136

Platform Fee (i.e. Airbnb)

$136

Property Manager Fee

$0

property-location

7 Colgate Dr Newark, New Jersey, 07103

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Agent

$54,304

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

110.46%

Payback Period Days

330