BNBCalc.com Rental Arbitrage Analysis Report of 109 Gold St, Brooklyn, NY 11201, USA

1 bed • 1 bath • 2 guests • $3,800

BNB

Calc

Return Metrics

297.61% 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

297.61%

Payback Period Days

122

Return on Investment

297.61%

Annual Revenue

$94,087

AirDNA projects $322/night at 80% occupancy ($94,086).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,019

Annual Expenses

$24,231

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,344

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$784

Management & Platform Fees

$235

Platform Fee (i.e. Airbnb)

$235

Property Manager Fee

$0

109 Gold St Brooklyn, New York, 11201-1636

1 bed • 1 bath • 2 guests • $3,800

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

$94,087

Profit (Cash Flow)

$24,256

Payback in 122 days

Cash on Cash Return

297.6%

Annual Revenue

$94,087

AirDNA projects $322/night at 80% occupancy ($94,087)

Occupancy Rate

Avg Daily Rate

Return Metrics

297.61% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

297.61%

Payback Period Days

122