BNBCalc.com Rental Arbitrage Analysis Report of 1207 W North Ave, Pittsburgh, PA 15233, USA

2 bed • 1 bath • 4 guests • $1,195

BNB

Calc

Return Metrics

154.27% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

154.27%

Payback Period Days

236

Return on Investment

154.27%

Annual Revenue

$43,566

AirDNA projects $213/night at 56% occupancy ($43,566).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,472

Annual Expenses

$17,664

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$923

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$363

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

Property Manager Fee

$0

1207 W North Ave Pittsburgh, Pennsylvania, 15233-1974

2 bed • 1 bath • 4 guests • $1,195

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

$43,566

Profit (Cash Flow)

$11,563

Payback in 236 days

Cash on Cash Return

154.3%

Annual Revenue

$43,566

AirDNA projects $213/night at 56% occupancy ($43,566)

Occupancy Rate

Avg Daily Rate

Return Metrics

154.27% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

154.27%

Payback Period Days

236