BNBCalc Short Term Rental Rental Arbitrage Analysis St Stephen's Place, Cambridge, CB3 0JE, United Kingdom

3 bed • 1 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$55,316

Profit (Cash Flow)

$19,925

Cash on Cash Return

204.4%

Annual Revenue

$55,316

AirDNA projects $233/night at 65% occupancy ($55,316).

BNB Calc projects a 65% occupancy rate, $233 rate per night.

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

Return Metrics

204.35% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,925	$39,850	$59,775	$79,700	$99,625	$199,250	$597,752
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	$19,925	$39,850	$59,775	$79,700	$99,625	$199,250	$597,752

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

204.35%

Payback Period Days

178

Return on Investment

204.35%

St Stephen's Place England, CB3 0JE

3 bed • 1 bath • 15 guests

Monthly Rent

$55,316

Annual Revenue

Projected nightly rate is $233/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,925

Profit

Revenue

$55,316

Operating Expenses

$18,591

Operating Income

$36,725

Net Effective Rent

$16,800

Profit (Cash Flow)

$19,925

$9,750

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$1,500

Total

$9,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

204.35%

Payback Period Days

178