BNBCalc.com Rental Arbitrage Analysis Report of 260 Clifton Ave, Staten Island, NY 10305, USA

4 bed • 3 bath • 8 guests • $3,600

BNB

Calc

Return Metrics

74.73% 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

74.73%

Payback Period Days

488

Return on Investment

74.73%

Annual Revenue

$75,861

AirDNA projects $335/night at 62% occupancy ($75,861).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,822

Annual Expenses

$21,862

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,192

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$632

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

Property Manager Fee

$0

260 Clifton Ave Staten Island, New York, 10305-1712

4 bed • 3 bath • 8 guests • $3,600

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

$75,861

Profit (Cash Flow)

$10,799

Payback in 488 days

Cash on Cash Return

74.7%

Annual Revenue

$75,861

AirDNA projects $335/night at 62% occupancy ($75,861)

Occupancy Rate

Avg Daily Rate

Return Metrics

74.73% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

74.73%

Payback Period Days

488