BNBCalc.com Rental Arbitrage Analysis Report of 1130 39th St, Brooklyn, NY 11218, USA

3 bed • 2 bath • 6 guests • $2,400

BNB

Calc

Return Metrics

169.08% 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

169.08%

Payback Period Days

216

Return on Investment

169.08%

Annual Revenue

$68,275

AirDNA projects $279/night at 67% occupancy ($68,275).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,740

Annual Expenses

$20,876

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,129

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$569

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$0

1130 39th St Brooklyn, New York, 11218-1931

3 bed • 2 bath • 6 guests • $2,400

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

$68,275

Profit (Cash Flow)

$18,599

Payback in 216 days

Cash on Cash Return

169.1%

Annual Revenue

$68,275

AirDNA projects $279/night at 67% occupancy ($68,275)

Occupancy Rate

Avg Daily Rate

Return Metrics

169.08% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

169.08%

Payback Period Days

216