BNBCalc Short Term Rental Rental Arbitrage Analysis Av. Coghen 152, 1180 Uccle, Бельгия

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$29,212

Profit (Cash Flow)

-$9,985

Cash on Cash Return

-243.5%

Annual Revenue

$29,212

AirDNA projects $129/night at 68% occupancy ($32,039).

BNB Calc projects a 62% occupancy rate, $129 rate per night.

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

Return Metrics

-243.54% 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)	-$9,985	-$19,970	-$29,956	-$39,941	-$49,926	-$99,853	-$299,561
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	-$9,985	-$19,970	-$29,956	-$39,941	-$49,926	-$99,853	-$299,561

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-243.54%

Payback Period Days

Return on Investment

-243.54%

152 Av. Coghen Bruxelles, 1180

2 bed • 2 bath • 4 guests

Monthly Rent

$29,212

Annual Revenue

AirDNA projects $129/night at 68% occupancy ($32,039.2).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,985

Profit

Revenue

$29,212

Operating Expenses

$15,198

Operating Income

$14,015

Net Effective Rent

$24,000

Profit (Cash Flow)

-$9,985

$4,100

Cash Investment

Renos & Furnishing

Setup Costs

$4,100

Total

$4,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-243.54%

Payback Period Days