BNBCalc.com Rental Arbitrage Analysis Report of 11 Fulton Ave #1, Jersey City, NJ 07305, USA

1 bed • 1 bath • 2 guests • $1,650

BNB

Calc

Return Metrics

-669.47% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-669.47%

Payback Period Days

0

Return on Investment

-669.47%

Annual Revenue

$0

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,000

Annual Expenses

$12,000

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$560

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$0

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$0

11 Fulton Ave Jersey City, New Jersey, 07305-4111

1 bed • 1 bath • 2 guests • $1,650

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$0

Profit (Cash Flow)

-$31,800

No payback period

Cash on Cash Return

-669.5%

Annual Revenue

$0
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-669.47% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-669.47%

Payback Period Days

0