BNBCalc.com Rental Arbitrage Analysis Report of 611 Reed St, Erie, PA, 16503

4 bed • 1 bath • 12 guests • $0

BNB

Calc

Return Metrics

-6.9% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.9%

Payback Period Days

Return on Investment

-6.9%

Annual Revenue

$33,303

AirDNA projects $194/night at 47% occupancy ($33,302). Airbtics projects $315/night at 58% occupancy ($66,730). Airbtics predicts this property will perform in the 52% revenue percentile

User selected values for this report: 47% occupancy rate, $194 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$31,538	$57,931	$95,049	$129,656
Occupancy	47%	58%	71%	78%
Nightly Rate	$180	$268	$360	$445

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Barefoot Villa	$26,582	$180	38%	4	2	9	2	$100	✅	❌	✅	N / Y	⭐️ 4.8 (19)	Profile
B The House on Park	$42,807	$171	66%	4	2	12	2	$100	❌	❌	✅	N / Y	⭐️ 5 (67)	Profile
C The Grey Stone - Downtown Erie	$30,171	$181	45%	4	2	8	1	$60	❌	❌	✅	N / Y	⭐️ 4.9 (29)	Profile
D ❣ A Sunny & Stylish 4BR near Presque Isle w/ WiFi	$21,370	$72	71%	4	2	8	2	$95	❌	❌	❌	N / Y	⭐️ 5 (225)	Profile
E Gorgeous, fully renovated 4 bedroom, two bath home	$37,339	$165	61%	4	2	8	2	$100	❌	❌	❌	N / Y	⭐️ 5 (108)	Profile

Operating Expenses

Monthly Expenses

$1,361

Annual Expenses

$16,329

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$838

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$278

Management & Platform Fees

$83

Platform Fee (i.e. Airbnb)

$83

Property Manager Fee

611 Reed St Erie, Pennsylvania, 16503

4 bed • 1 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$975

Zestimate

$33,303

Annual Revenue

BNBCalc predicts this property will get $315 per night with 58% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

39 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-6.9%

Payback Period Days