BNBCalc.com Rental Arbitrage Analysis Report of 48 Washington St, Conway, NH 03818, USA

2 bed • 1 bath • 5 guests • $1,700

BNB

Calc

Return Metrics

45.14% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

45.14%

Payback Period Days

809

Return on Investment

45.14%

Annual Revenue

$41,419

AirDNA projects $210/night at 54% occupancy ($41,418).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,449

Annual Expenses

$17,384

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$905

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$345

Management & Platform Fees

$104

Platform Fee (i.e. Airbnb)

$104

Property Manager Fee

48 Washington St Conway, New Hampshire, 03818-6042

2 bed • 1 bath • 5 guests • $1,700

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$41,419

Profit (Cash Flow)

$3,634

Payback in 809 days

Cash on Cash Return

45.1%

Annual Revenue

$41,419

AirDNA projects $210/night at 54% occupancy ($41,419)

Occupancy Rate

Avg Daily Rate

Return Metrics

45.14% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

45.14%

Payback Period Days

809