BNBCalc.com Rental Arbitrage Analysis Report of 1126 Arthur Kill Rd, Staten Island, NY 10312, USA

5 bed • 3 bath • 10 guests • $3,300

BNB

Calc

Return Metrics

58.74% 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

58.74%

Payback Period Days

621

Return on Investment

58.74%

Annual Revenue

$70,215

AirDNA projects $356/night at 54% occupancy ($70,214).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,761

Annual Expenses

$21,128

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,145

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$585

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

Property Manager Fee

$0

1126 Arthur Kill Rd Staten Island, New York, 10312-1429

5 bed • 3 bath • 10 guests • $3,300

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

$70,215

Profit (Cash Flow)

$9,487

Payback in 621 days

Cash on Cash Return

58.7%

Annual Revenue

$70,215

AirDNA projects $356/night at 54% occupancy ($70,215)

Occupancy Rate

Avg Daily Rate

Return Metrics

58.74% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.74%

Payback Period Days

621