BNBCalc.com Rental Arbitrage Analysis Report of 104-30 91st Ave, Queens, NY 11418, USA

4 bed • 1.5 bath • 7 guests • $0

BNB

Calc

Return Metrics

123.8% 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

123.8%

Payback Period Days

295

Return on Investment

123.8%

Annual Revenue

$65,218

AirDNA projects $248/night at 54% occupancy ($48,913).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,707

Annual Expenses

$20,478

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$543

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

property-location

104-30 91st Ave New York, 11418-2134

4 bed • 1.5 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$65,218

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

123.8%

Payback Period Days

295