BNBCalc.com Rental Arbitrage Analysis Report of 220 Water St, Brooklyn, NY 11201, USA

1 bed • 1 bath • 2 guests • $4,695

BNB

Calc

Return Metrics

99.25% 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

99.25%

Payback Period Days

367

Return on Investment

99.25%

Annual Revenue

$88,871

AirDNA projects $316/night at 77% occupancy ($88,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,963

Annual Expenses

$23,553

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$741

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

Property Manager Fee

$0

220 Water St Brooklyn, New York, 11201

1 bed • 1 bath • 2 guests • $4,695

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

$88,871

Profit (Cash Flow)

$8,978

Payback in 367 days

Cash on Cash Return

99.3%

Annual Revenue

$88,871

AirDNA projects $316/night at 77% occupancy ($88,871)

Occupancy Rate

Avg Daily Rate

Return Metrics

99.25% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

99.25%

Payback Period Days

367