BNBCalc.com Rental Arbitrage Analysis Report of 176 Thompson St, New York, NY 10012, USA

2 bed • 1 bath • 4 guests • $3,775

BNB

Calc

Return Metrics

188.85% 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

188.85%

Payback Period Days

193

Return on Investment

188.85%

Annual Revenue

$87,841

AirDNA projects $478/night at 74% occupancy ($129,194).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,952

Annual Expenses

$23,419

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,292

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$732

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

Property Manager Fee

$0

176 Thompson St New York, New York, 10012-4927

2 bed • 1 bath • 4 guests • $3,775

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

$87,841

Profit (Cash Flow)

$19,122

Payback in 193 days

Cash on Cash Return

188.9%

Annual Revenue

$87,841

AirDNA projects $478/night at 74% occupancy ($129,194)

Occupancy Rate

Avg Daily Rate

Return Metrics

188.85% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

188.85%

Payback Period Days

193