BNBCalc.com Rental Arbitrage Analysis Report of 330 E 39th St, New York, NY 10016, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

98.8% 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

98.8%

Payback Period Days

369

Return on Investment

98.8%

Annual Revenue

$71,073

AirDNA projects $319/night at 61% occupancy ($71,072).

User selected values for this report: 61% occupancy rate, $319 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,720

Annual Expenses

$20,639

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,152

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$592

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

Property Manager Fee

$0

property-location

330 E 39th St New York, New York, 10016

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$71,073

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

98.8%

Payback Period Days

369