BNBCalc.com Rental Arbitrage Analysis Report of 120 W 132nd St, New York, NY 10027, USA

3 bed • 3 bath • 6 guests • $5,000

BNB

Calc

Return Metrics

236.9% 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

236.9%

Payback Period Days

154

Return on Investment

236.9%

Annual Revenue

$120,472

AirDNA projects $589/night at 56% occupancy ($120,472).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,305

Annual Expenses

$27,661

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,564

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,004

Management & Platform Fees

$301

Platform Fee (i.e. Airbnb)

$301

Property Manager Fee

$0

120 W 132nd St New York, New York, 10027-7802

3 bed • 3 bath • 6 guests • $5,000

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

$120,472

Profit (Cash Flow)

$32,811

Payback in 154 days

Cash on Cash Return

236.9%

Annual Revenue

$120,472

AirDNA projects $589/night at 56% occupancy ($120,472)

Occupancy Rate

Avg Daily Rate

Return Metrics

236.9% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

236.9%

Payback Period Days

154