BNBCalc Short Term Rental Rental Arbitrage Analysis 518 Nancy Street, Charleston, WV, USA

4 bed • 1.5 bath • 10 guests • $0

BNB

Calc

Report by:

Mike Edman

mikeedman.me@gmail.com

Annual Revenue

$34,421

Profit (Cash Flow)

$17,548

Cash on Cash Return

1169.9%

Annual Revenue

$34,421

AirDNA projects $152/night at 62% occupancy ($34,420).

BNB Calc projects a 62% occupancy rate, $152 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

1,169.86% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,547	$35,095	$52,643	$70,191	$87,739	$175,479	$526,439
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$17,547	$35,095	$52,643	$70,191	$87,739	$175,479	$526,439

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,169.86%

Payback Period Days

Return on Investment

1,169.86%

518 Nancy St Charleston, West Virginia, 25311-2006

4 bed • 1.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,421

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,548

Profit

Revenue

$34,421

Operating Expenses

$10,873

Operating Income

$23,548

Net Effective Rent

$6,000

Profit (Cash Flow)

$17,548

$1,500

Cash Investment

Renos & Furnishing

Setup Costs

$1,500

Total

$1,500

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,169.86%

Payback Period Days