BNBCalc.com Rental Arbitrage Analysis Report of 2169 C. Gral. del Valle, San Juan, 00913, Puerto Rico

6 bed • 4 bath • 6 guests • $8,000

BNB

Calc

Return Metrics

363.1% 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

363.1%

Payback Period Days

100

Return on Investment

363.1%

Annual Revenue

$220,549

AirDNA projects $816/night at 74% occupancy ($220,548).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,389

Annual Expenses

$40,671

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,398

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,838

Management & Platform Fees

$551

Platform Fee (i.e. Airbnb)

$551

Property Manager Fee

$0

2169 C. Gral. del Valle San Juan, San Juan, 00913

6 bed • 4 bath • 6 guests • $8,000

Edit my contact card

Annual Revenue

$220,549

Profit (Cash Flow)

$83,878

Payback in 100 days

Cash on Cash Return

363.1%

Annual Revenue

$220,549

AirDNA projects $816/night at 74% occupancy ($220,549)

Occupancy Rate

Avg Daily Rate

Return Metrics

363.1% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

363.1%

Payback Period Days

100