BNBCalc.com Rental Arbitrage Analysis Report of 128 S 1st St, Brooklyn, NY 11249, USA

2 bed • 1 bath • 4 guests • $3,930

BNB

Calc

Return Metrics

230.29% 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

230.29%

Payback Period Days

158

Return on Investment

230.29%

Annual Revenue

$95,212

AirDNA projects $343/night at 76% occupancy ($95,211).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,031

Annual Expenses

$24,378

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,353

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$793

Management & Platform Fees

$238

Platform Fee (i.e. Airbnb)

$238

Property Manager Fee

$0

128 S 1st St Brooklyn, New York, 11249-4264

2 bed • 1 bath • 4 guests • $3,930

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

$95,212

Profit (Cash Flow)

$23,674

Payback in 158 days

Cash on Cash Return

230.3%

Annual Revenue

$95,212

AirDNA projects $343/night at 76% occupancy ($95,212)

Occupancy Rate

Avg Daily Rate

Return Metrics

230.29% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

230.29%

Payback Period Days

158