BNBCalc.com Rental Arbitrage Analysis Report of 924 South 20th Street, Philadelphia, PA, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

256.83% 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

256.83%

Payback Period Days

142

Return on Investment

256.83%

Annual Revenue

$43,804

AirDNA projects $179/night at 67% occupancy ($43,803).

Revenue Percentile

Operating Expenses

Monthly Expenses

$410

Annual Expenses

$4,914

Utilities

$290

Internet + TV

$50

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$0

Maintenance

$10

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

$0

property-location

924 S 20th St Philadelphia, Pennsylvania, 19146-2641

2 bed • 1 bath • 4 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$43,804

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

256.83%

Payback Period Days

142