BNBCalc.com Rental Arbitrage Analysis Report of Rue des Fripiers 36, 1000 Bruxelles, Бельгия

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

559.61% 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

559.61%

Payback Period Days

65

Return on Investment

559.61%

Annual Revenue

$83,276

AirDNA projects $228/night at 71% occupancy ($59,125).

User selected values for this report: 100% occupancy rate, $228 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,852

Annual Expenses

$22,226

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,254

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$694

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

$0

property-location

36 Rue des Fripiers Bruxelles, 1000

2 bed • 1 bath • 4 guests

$83,276

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

559.61%

Payback Period Days

65