BNBCalc.com Rental Arbitrage Analysis Report of 2716 W Cabot St #2, Philadelphia, PA 19121, USA

2 bed • 1.5 bath • 4 guests • $2,200

BNB

Calc

Return Metrics

-131.44% 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

-131.44%

Payback Period Days

0

Return on Investment

-131.44%

Annual Revenue

$31,031

AirDNA projects $177/night at 48% occupancy ($31,031).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,336

Annual Expenses

$16,034

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$819

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$259

Management & Platform Fees

$78

Platform Fee (i.e. Airbnb)

$78

Property Manager Fee

$0

2716 W Cabot St Philadelphia, Pennsylvania, 19121

2 bed • 1.5 bath • 4 guests • $2,200

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

$31,031

Profit (Cash Flow)

-$11,403

No payback period

Cash on Cash Return

-131.4%

Annual Revenue

$31,031

AirDNA projects $177/night at 48% occupancy ($31,031)

Occupancy Rate

Avg Daily Rate

Return Metrics

-131.44% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-131.44%

Payback Period Days

0