BNBCalc.com Rental Arbitrage Analysis Report of 1421 Clover Rd, Long Pond, PA 18334, USA

5 bed • 3 bath • 12 guests • $2,500

BNB

Calc

Return Metrics

539.11% 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

539.11%

Payback Period Days

67

Return on Investment

539.11%

Annual Revenue

$123,664

AirDNA projects $594/night at 57% occupancy ($123,664).

Revenue Percentile

Operating Expenses

Monthly Expenses

$909

Annual Expenses

$10,910

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$210

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$309

Platform Fee (i.e. Airbnb)

$309

Property Manager Fee

$0

1421 Clover Rd Long Pond, Pennsylvania, 18334-7744

5 bed • 3 bath • 12 guests • $2,500

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

$123,664

Profit (Cash Flow)

$82,754

Payback in 67 days

Cash on Cash Return

539.1%

Annual Revenue

$123,664

AirDNA projects $594/night at 57% occupancy ($123,664)

Occupancy Rate

Avg Daily Rate

Return Metrics

539.11% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

539.11%

Payback Period Days

67