BNBCalc Short Term Rental Rental Arbitrage Analysis 8 Midland Dr, Newark, DE 19713, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Dylan Karchere-sun

Founder and CEO at Karsun STR Management

7328905019

dkarcheresun@gmail.com

Annual Revenue

$37,890

Profit (Cash Flow)

-$8,375

Cash on Cash Return

-75.5%

Annual Revenue

$37,890

AirDNA projects $182/night at 57% occupancy ($37,890).

BNB Calc projects a 56.99999999999999% occupancy rate, $182 rate per night.

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

Return Metrics

-75.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,375	-$16,750	-$25,126	-$33,501	-$41,876	-$83,753	-$251,260
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	-$8,375	-$16,750	-$25,126	-$33,501	-$41,876	-$83,753	-$251,260

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-75.48%

Payback Period Days

Return on Investment

-75.48%

8 Midland Dr Newark, Delaware, 19713-1767

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$37,890

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,375

Profit

Revenue

$37,890

Operating Expenses

$16,326

Operating Income

$21,565

Net Effective Rent

$29,940

Profit (Cash Flow)

-$8,375

$11,095

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,595

Total

$11,095

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-75.48%

Payback Period Days