BNBCalc.com Rental Arbitrage Analysis Report of 214 N Thistledown Dr, Palmyra, PA 17078, USA

4 bed • 2.5 bath • 12 guests • $2,125

BNB

Calc

Return Metrics

458.51% 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

458.51%

Payback Period Days

79

Return on Investment

458.51%

Annual Revenue

$107,930

AirDNA projects $394/night at 75% occupancy ($107,929).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,959

Annual Expenses

$23,511

Utilities

$490

Internet + TV

$70

Water/Sewer

$70

Garbage

$0

Electric

$150

Gas

$150

Other

$50

Maintenance

$1,199

Rental Insurance

$100

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$899

Management & Platform Fees

$270

Platform Fee (i.e. Airbnb)

$270

Property Manager Fee

$0

214 N Thistledown Dr Palmyra, Pennsylvania, 17078-9032

4 bed • 2.5 bath • 12 guests • $2,125

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

$107,930

Profit (Cash Flow)

$58,919

Payback in 79 days

Cash on Cash Return

458.5%

Annual Revenue

$107,930

AirDNA projects $394/night at 75% occupancy ($107,930)

Occupancy Rate

Avg Daily Rate

Return Metrics

458.51% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

458.51%

Payback Period Days

79