BNBCalc.com Rental Arbitrage Analysis Report of 69 Linden Pl, Red Bank, NJ 07701, USA

2 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

51.03% 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

51.03%

Payback Period Days

715

Return on Investment

51.03%

Annual Revenue

$57,855

AirDNA projects $288/night at 55% occupancy ($57,854).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,627

Annual Expenses

$19,521

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,042

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$482

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

Property Manager Fee

$0

property-location

69 Linden Pl Red Bank, New Jersey, 07701-1932

2 bed • 1.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$57,855

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

51.03%

Payback Period Days

715