BNBCalc.com Rental Arbitrage Analysis Report of 10 Goodwin Pl apt 2a, Brooklyn, NY 11221, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

28.15% 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

28.15%

Payback Period Days

1297

Return on Investment

28.15%

Annual Revenue

$52,551

AirDNA projects $218/night at 66% occupancy ($52,551).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,832

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

property-location

10 Goodwin Pl New York, 11221-3780

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$52,551

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

28.15%

Payback Period Days

1297