BNBCalc.com Rental Arbitrage Analysis Report of 100 Jay St, Brooklyn, NY 11201, USA

1 bed • 1 bath • 2 guests • $4,400

BNB

Calc

Return Metrics

95.7% 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

95.7%

Payback Period Days

381

Return on Investment

95.7%

Annual Revenue

$84,108

AirDNA projects $303/night at 76% occupancy ($84,108).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,911

Annual Expenses

$22,934

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,261

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$701

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

Property Manager Fee

$0

100 Jay St Brooklyn, New York, 11201

1 bed • 1 bath • 2 guests • $4,400

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

$84,108

Profit (Cash Flow)

$8,374

Payback in 381 days

Cash on Cash Return

95.7%

Annual Revenue

$84,108

AirDNA projects $303/night at 76% occupancy ($84,108)

Occupancy Rate

Avg Daily Rate

Return Metrics

95.7% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

95.7%

Payback Period Days

381