BNBCalc.com Rental Arbitrage Analysis Report of 514 Jackson Avenue, Elizabeth, NJ, USA

1 bed • 1 bath • 2 guests • $1,000

BNB

Calc

Return Metrics

-59.66% 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

-59.66%

Payback Period Days

0

Return on Investment

-59.66%

Annual Revenue

$24,775

AirDNA projects $119/night at 57% occupancy ($24,774).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,268

Annual Expenses

$15,221

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$766

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$206

Management & Platform Fees

$62

Platform Fee (i.e. Airbnb)

$62

Property Manager Fee

$0

514 Jackson Ave Elizabeth, New Jersey, 07201-1504

1 bed • 1 bath • 2 guests • $1,000

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

$24,775

Profit (Cash Flow)

-$2,446

No payback period

Cash on Cash Return

-59.7%

Annual Revenue

$24,775

AirDNA projects $119/night at 57% occupancy ($24,775)

Occupancy Rate

Avg Daily Rate

Return Metrics

-59.66% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-59.66%

Payback Period Days

0