BNBCalc Short Term Rental Rental Arbitrage Analysis Strada Armenească, București, Romania

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$8,766

Profit (Cash Flow)

$2,826

Cash on Cash Return

807.5%

Annual Revenue

$8,766

AirDNA projects $42/night at 68% occupancy ($10,431).

BNB Calc projects a 60% occupancy rate, $40 rate per night.

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

Return Metrics

807.51% 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)	$2,826	$5,652	$8,478	$11,305	$14,131	$28,262	$84,788
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	$2,826	$5,652	$8,478	$11,305	$14,131	$28,262	$84,788

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

807.51%

Payback Period Days

Return on Investment

807.51%

Strada Armenească Bucharest, București

0 bed • 1 bath • 2 guests

Monthly Rent

$8,766

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,826

Profit

Revenue

$8,766

Operating Expenses

$2,940

Operating Income

$5,826

Net Effective Rent

$3,000

Profit (Cash Flow)

$2,826

$350

Cash Investment

Renos & Furnishing

Setup Costs

$350

Total

$350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

807.51%

Payback Period Days