BNBCalc.com Rental Arbitrage Analysis Report of 19 Fort Road, Singapore 439088, Singapore

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

-232.92% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-232.92%

Payback Period Days

0

Return on Investment

-232.92%

Annual Revenue

$20,154

AirDNA projects $62/night at 89% occupancy ($20,154).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,218

Annual Expenses

$14,620

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$728

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$168

Management & Platform Fees

$50

Platform Fee (i.e. Airbnb)

$50

Property Manager Fee

$0

property-location

19 Fort Rd Singapore, 439088

1 bed • 1 bath • 2 guests

$20,154

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-232.92%

Payback Period Days

0