BNBCalc.com Rental Arbitrage Analysis Report of 155 W 21st St, New York, NY 10011, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Return Metrics

1,242.8% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,242.8%

Payback Period Days

29

Return on Investment

1,242.8%

Annual Revenue

$124,650

AirDNA projects $432/night at 79% occupancy ($124,650).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,775

Annual Expenses

$21,305

Utilities

$215

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$115

Gas

$0

Other

$0

Maintenance

$1,249

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$1,039

Management & Platform Fees

$312

Platform Fee (i.e. Airbnb)

$312

Property Manager Fee

$0

property-location

155 W 21st St New York, New York, 10011

2 bed • 1 bath • 5 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$124,650

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,242.8%

Payback Period Days

29