BNBCalc.com Rental Arbitrage Analysis Report of 75 Park Ln S, Jersey City, NJ 07310, USA

1 bed • 1 bath • 2 guests • $1,200

BNB

Calc

Return Metrics

527.33% 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

527.33%

Payback Period Days

69

Return on Investment

527.33%

Annual Revenue

$56,408

AirDNA projects $297/night at 52% occupancy ($56,408).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,333

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,030

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$470

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

Property Manager Fee

$0

75 Park Ln S Jersey City, New Jersey, 07310

1 bed • 1 bath • 2 guests • $1,200

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

$56,408

Profit (Cash Flow)

$22,675

Payback in 69 days

Cash on Cash Return

527.3%

Annual Revenue

$56,408

AirDNA projects $297/night at 52% occupancy ($56,408)

Occupancy Rate

Avg Daily Rate

Return Metrics

527.33% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

527.33%

Payback Period Days

69