BNBCalc.com Rental Arbitrage Analysis Report of 1728 N 3rd St, Harrisburg, PA 17102, USA

3 bed • 2.5 bath • 8 guests • $1,895

BNB

Calc

Return Metrics

85.01% 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

85.01%

Payback Period Days

429

Return on Investment

85.01%

Annual Revenue

$50,309

AirDNA projects $194/night at 71% occupancy ($50,308).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,545

Annual Expenses

$18,540

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$979

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$419

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

1728 N 3rd St Harrisburg, Pennsylvania, 17102-1808

3 bed • 2.5 bath • 8 guests • $1,895

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

$50,309

Profit (Cash Flow)

$9,029

Payback in 429 days

Cash on Cash Return

85.0%

Annual Revenue

$50,309

AirDNA projects $194/night at 71% occupancy ($50,309)

Occupancy Rate

Avg Daily Rate

Return Metrics

85.01% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

85.01%

Payback Period Days

429