BNBCalc.com Rental Arbitrage Analysis Report of 1793 Mountainview Drive, Homer, NY, USA

4 bed • 2 bath • 8 guests • $50

BNB

Calc

Return Metrics

476.93% 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

476.93%

Payback Period Days

76

Return on Investment

476.93%

Annual Revenue

$72,866

AirDNA projects $342/night at 47% occupancy ($58,709).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,789

Annual Expenses

$21,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,167

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$607

Management & Platform Fees

$182

Platform Fee (i.e. Airbnb)

$182

Property Manager Fee

$0

1793 Mountainview Dr Homer, New York, 13077-9525

4 bed • 2 bath • 8 guests • $50

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

$72,866

Profit (Cash Flow)

$50,794

Payback in 76 days

Cash on Cash Return

476.9%

Annual Revenue

$72,866

AirDNA projects $342/night at 47% occupancy ($58,709)

Occupancy Rate

Avg Daily Rate

Return Metrics

476.93% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

476.93%

Payback Period Days

76