BNBCalc.com Rental Arbitrage Analysis Report of 210 Washington Ave, Woodlyn, PA, USA

2 bed • 1 bath • 4 guests • $1,200

BNB

Calc

Return Metrics

18.26% cash on cash return is a great return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.26%

Payback Period Days

2000

Return on Investment

18.26%

Annual Revenue

$31,930

AirDNA projects $141/night at 62% occupancy ($31,929).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,346

Annual Expenses

$16,151

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$826

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$266

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

Property Manager Fee

$0

210 Washington Ave Folsom, Pennsylvania, 19033-3628

2 bed • 1 bath • 4 guests • $1,200

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

$31,930

Profit (Cash Flow)

$1,379

Payback in 2000 days

Cash on Cash Return

18.3%

Annual Revenue

$31,930

AirDNA projects $141/night at 62% occupancy ($31,930)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.26% cash on cash return is a great return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

18.26%

Payback Period Days

2000