BNBCalc.com Rental Arbitrage Analysis Report of 1203 South Cortland Virgil Road, Cortland, NY, USA

5 bed • 2 bath • 10 guests • $600

BNB

Calc

Return Metrics

439.61% 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

439.61%

Payback Period Days

83

Return on Investment

439.61%

Annual Revenue

$88,769

AirDNA projects $434/night at 56% occupancy ($88,768).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,962

Annual Expenses

$23,540

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,300

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$740

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

Property Manager Fee

$0

1203 S Cortland Virgil Rd Cortland, New York, 13045

5 bed • 2 bath • 10 guests • $600

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

$88,769

Profit (Cash Flow)

$58,029

Payback in 83 days

Cash on Cash Return

439.6%

Annual Revenue

$88,769

AirDNA projects $434/night at 56% occupancy ($88,769)

Occupancy Rate

Avg Daily Rate

Return Metrics

439.61% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

439.61%

Payback Period Days

83