BNBCalc.com Rental Arbitrage Analysis Report of 45 Worthley St, Red Bank, NJ 07701, USA

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Return Metrics

280.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

280.46%

Payback Period Days

130

Return on Investment

280.46%

Annual Revenue

$88,090

AirDNA projects $389/night at 62% occupancy ($88,089).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,554

Annual Expenses

$18,652

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$944

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$734

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

Property Manager Fee

$0

property-location

45 Worthley St Red Bank, New Jersey, 07701-2364

3 bed • 1 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$88,090

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

280.46%

Payback Period Days

130