BNBCalc.com Rental Arbitrage Analysis Report of 100 Centre St, New York, NY 10013, USA

2 bed • 1 bath • 3 guests • $1,000

BNB

Calc

Return Metrics

866.43% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

866.43%

Payback Period Days

42

Return on Investment

866.43%

Annual Revenue

$100,785

AirDNA projects $438/night at 63% occupancy ($100,785).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,092

Annual Expenses

$25,102

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,400

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$840

Management & Platform Fees

$252

Platform Fee (i.e. Airbnb)

$252

Property Manager Fee

$0

100 Centre St New York, New York, 10013-4308

2 bed • 1 bath • 3 guests • $1,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$100,785

Profit (Cash Flow)

$63,683

Payback in 42 days

Cash on Cash Return

866.4%

Annual Revenue

$100,785

AirDNA projects $438/night at 63% occupancy ($100,785)

Occupancy Rate

Avg Daily Rate

Return Metrics

866.43% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

866.43%

Payback Period Days

42