BNBCalc.com Rental Arbitrage Analysis Report of 20 The Ridge, Narara NSW 2250, Australia

2 bed • 1 bath • 3 guests • $2,000

BNB

Calc

Return Metrics

-60.85% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-60.85%

Payback Period Days

0

Return on Investment

-60.85%

Annual Revenue

$35,538

AirDNA projects $139/night at 70% occupancy ($35,538).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,385

Annual Expenses

$16,620

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$856

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$296

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

20 The Ridge Narara, New South Wales, 2250

2 bed • 1 bath • 3 guests • $2,000

Edit my contact card

Annual Revenue

$35,538

Profit (Cash Flow)

-$5,082

No payback period

Cash on Cash Return

-60.9%

Annual Revenue

$35,538

AirDNA projects $139/night at 70% occupancy ($35,538)

Occupancy Rate

Avg Daily Rate

Return Metrics

-60.85% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-60.85%

Payback Period Days

0