BNBCalc.com Rental Arbitrage Analysis Report of 115 Seaside Avenue, Atlantic City, NJ, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

508.54% 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

508.54%

Payback Period Days

71

Return on Investment

508.54%

Annual Revenue

$75,774

AirDNA projects $451/night at 46% occupancy ($75,773).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,821

Annual Expenses

$21,851

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,191

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$631

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

Property Manager Fee

$0

property-location

115 Seaside Avenue Atlantic City, New Jersey, 08401-7811

4 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$75,774

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

508.54%

Payback Period Days

71