BNBCalc.com Rental Arbitrage Analysis Report of William Jessop Way, Liverpool, UK

2 bed • 2 bath • 4 guests • $1,950

BNB

Calc

Return Metrics

-51.67% 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

-51.67%

Payback Period Days

0

Return on Investment

-51.67%

Annual Revenue

$35,611

AirDNA projects $244/night at 49% occupancy ($43,668).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,386

Annual Expenses

$16,629

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$857

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$297

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

William Jessop Way Liverpool, England

2 bed • 2 bath • 4 guests • $1,950

Edit my contact card

Annual Revenue

$35,611

Profit (Cash Flow)

-$4,418

No payback period

Cash on Cash Return

-51.7%

Annual Revenue

$35,611

AirDNA projects $244/night at 49% occupancy ($43,669)

Occupancy Rate

Avg Daily Rate

Return Metrics

-51.67% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-51.67%

Payback Period Days

0