BNBCalc.com Rental Arbitrage Analysis Report of 700 North Marshall Street, Philadelphia, PA, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

205.47% 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

205.47%

Payback Period Days

177

Return on Investment

205.47%

Annual Revenue

$65,744

AirDNA projects $257/night at 54% occupancy ($50,688).

User selected values for this report: 60% occupancy rate, $300 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,312

Annual Expenses

$15,747

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$758

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$548

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

property-location

700 N Marshall St Philadelphia, Pennsylvania, 19123-2710

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$65,744

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

205.47%

Payback Period Days

177