BNBCalc.com Rental Arbitrage Analysis Report of Boulevard Jamar 19, Сен-Жиль, Бельгия

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

92.9% 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

92.9%

Payback Period Days

393

Return on Investment

92.9%

Annual Revenue

$35,502

AirDNA projects $109/night at 74% occupancy ($29,460).

User selected values for this report: 81% occupancy rate, $120 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,335

Annual Expenses

$16,015

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$856

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$296

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

property-location

19 Bd Jamar Bruxelles, 1060

1 bed • 1 bath • 4 guests

$35,502

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

92.9%

Payback Period Days

393