BNBCalc.com Rental Arbitrage Analysis Report of 2813 Soyer Street, Parkersburg, WV, USA

2 bed • 1 bath • 5 guests • $750

BNB

Calc

Return Metrics

67.88% 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

67.88%

Payback Period Days

538

Return on Investment

67.88%

Annual Revenue

$24,161

AirDNA projects $105/night at 63% occupancy ($24,160).

Revenue Percentile

Operating Expenses

Monthly Expenses

$862

Annual Expenses

$10,341

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$411

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$201

Management & Platform Fees

$60

Platform Fee (i.e. Airbnb)

$60

Property Manager Fee

$0

2813 Soyer Street Parkersburg, West Virginia, 26101-7267

2 bed • 1 bath • 5 guests • $750

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

$24,161

Profit (Cash Flow)

$4,820

Payback in 538 days

Cash on Cash Return

67.9%

Annual Revenue

$24,161

AirDNA projects $105/night at 63% occupancy ($24,161)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.88% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.88%

Payback Period Days

538