BNBCalc.com Rental Arbitrage Analysis Report of 1915 Owego Hill Road, Cortland, NY, USA

3 bed • 1 bath • 8 guests • $900

BNB

Calc

Return Metrics

76.32% 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

76.32%

Payback Period Days

478

Return on Investment

76.32%

Annual Revenue

$47,482

AirDNA projects $260/night at 56% occupancy ($53,179).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,514

Annual Expenses

$18,173

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$956

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$396

Management & Platform Fees

$119

Platform Fee (i.e. Airbnb)

$119

Property Manager Fee

$0

1915 Owego Hill Rd Cortland, New York, 13045-9423

3 bed • 1 bath • 8 guests • $900

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

$47,482

Profit (Cash Flow)

$18,509

Payback in 478 days

Cash on Cash Return

76.3%

Annual Revenue

$47,482

AirDNA projects $260/night at 56% occupancy ($53,180)

Occupancy Rate

Avg Daily Rate

Return Metrics

76.32% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

76.32%

Payback Period Days

478