BNBCalc.com Rental Arbitrage Analysis Report of 1308 South Street, Philadelphia, PA, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

2.4% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.4%

Payback Period Days

15164

Return on Investment

2.4%

Annual Revenue

$54,056

AirDNA projects $200/night at 74% occupancy ($54,056).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,586

Annual Expenses

$19,027

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,010

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

$0

property-location

1308 South St Philadelphia, Pennsylvania, 19147

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$54,056

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

2.4%

Payback Period Days

15164