BNBCalc.com Rental Arbitrage Analysis Report of 222 E 34th St, New York, NY 10016, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

-75.78% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-75.78%

Payback Period Days

0

Return on Investment

-75.78%

Annual Revenue

$65,569

AirDNA projects $272/night at 66% occupancy ($65,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,710

Annual Expenses

$20,524

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,106

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$546

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

Property Manager Fee

$0

property-location

222 E 34th St New York, New York, 10016

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$65,569

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-75.78%

Payback Period Days

0