BNBCalc.com Rental Arbitrage Analysis Report of 123 Washington St, New York, NY 10006, USA

1 bed • 1 bath • 2 guests • $4,395

BNB

Calc

Return Metrics

141.03% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

141.03%

Payback Period Days

258

Return on Investment

141.03%

Annual Revenue

$88,590

AirDNA projects $315/night at 77% occupancy ($88,589).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,517

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,298

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$738

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

Property Manager Fee

123 Washington St New York, New York, 10006-1518

1 bed • 1 bath • 2 guests • $4,395

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$88,590

Profit (Cash Flow)

$12,333

Payback in 258 days

Cash on Cash Return

141.0%

Annual Revenue

$88,590

AirDNA projects $315/night at 77% occupancy ($88,590)

Occupancy Rate

Avg Daily Rate

Return Metrics

141.03% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

141.03%

Payback Period Days

258