BNBCalc.com Rental Arbitrage Analysis Report of 209 W 139th St, New York, NY 10030, USA

6 bed • 6 bath • 12 guests • $11,500

BNB

Calc

Return Metrics

247.63% 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

247.63%

Payback Period Days

147

Return on Investment

247.63%

Annual Revenue

$249,549

AirDNA projects $899/night at 76% occupancy ($249,549).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,703

Annual Expenses

$44,441

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,640

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,080

Management & Platform Fees

$624

Platform Fee (i.e. Airbnb)

$624

Property Manager Fee

$0

209 W 139th St New York, New York, 10030-2104

6 bed • 6 bath • 12 guests • $11,500

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

$249,549

Profit (Cash Flow)

$67,108

Payback in 147 days

Cash on Cash Return

247.6%

Annual Revenue

$249,549

AirDNA projects $899/night at 76% occupancy ($249,549)

Occupancy Rate

Avg Daily Rate

Return Metrics

247.63% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

247.63%

Payback Period Days

147