BNBCalc.com Rental Arbitrage Analysis Report of 850 Monroe St, Brooklyn, NY 11221, USA

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Return Metrics

70.04% 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

70.04%

Payback Period Days

521

Return on Investment

70.04%

Annual Revenue

$77,571

AirDNA projects $287/night at 64% occupancy ($67,088).

User selected values for this report: 74% occupancy rate, $287 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,400

Annual Expenses

$16,804

Utilities

$350

Internet + TV

$100

Water/Sewer

$100

Garbage

$0

Electric

$100

Gas

$0

Other

$50

Maintenance

$856

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$646

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

$0

property-location

850 Monroe St New York, 11221-4181

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$77,571

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

70.04%

Payback Period Days

521