BNBCalc.com Rental Arbitrage Analysis Report of 311 21st St #2, Union City, NJ 07087, USA

1 bed • 1 bath • 2 guests • $2,000

BNB

Calc

Return Metrics

264.15% 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

264.15%

Payback Period Days

138

Return on Investment

264.15%

Annual Revenue

$50,382

AirDNA projects $209/night at 66% occupancy ($50,381).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,076

Annual Expenses

$12,910

Utilities

$320

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$630

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

311 21st St Union City, New Jersey, 07087-4432

1 bed • 1 bath • 2 guests • $2,000

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

$50,382

Profit (Cash Flow)

$13,472

Payback in 138 days

Cash on Cash Return

264.2%

Annual Revenue

$50,382

AirDNA projects $209/night at 66% occupancy ($50,382)

Occupancy Rate

Avg Daily Rate

Return Metrics

264.15% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

264.15%

Payback Period Days

138