BNBCalc.com Rental Arbitrage Analysis Report of 176 E 85th St, New York, NY 10028, USA

2 bed • 1 bath • 4 guests • $3,750

BNB

Calc

Return Metrics

138.18% 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

138.18%

Payback Period Days

264

Return on Investment

138.18%

Annual Revenue

$81,559

AirDNA projects $319/night at 70% occupancy ($81,558).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,884

Annual Expenses

$22,603

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$680

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

Property Manager Fee

$0

176 E 85th St New York, New York, 10028-2123

2 bed • 1 bath • 4 guests • $3,750

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

$81,559

Profit (Cash Flow)

$13,956

Payback in 264 days

Cash on Cash Return

138.2%

Annual Revenue

$81,559

AirDNA projects $319/night at 70% occupancy ($81,559)

Occupancy Rate

Avg Daily Rate

Return Metrics

138.18% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

138.18%

Payback Period Days

264