BNBCalc.com Rental Arbitrage Analysis Report of 278 Jefferson Ave, Brooklyn, NY 11216, USA

5 bed • 3 bath • 10 guests • $9,000

BNB

Calc

Return Metrics

78.47% 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

78.47%

Payback Period Days

465

Return on Investment

78.47%

Annual Revenue

$157,639

AirDNA projects $830/night at 52% occupancy ($157,639).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,708

Annual Expenses

$32,493

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,874

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,314

Management & Platform Fees

$394

Platform Fee (i.e. Airbnb)

$394

Property Manager Fee

$0

278 Jefferson Ave Brooklyn, New York, 11216-1702

5 bed • 3 bath • 10 guests • $9,000

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

$157,639

Profit (Cash Flow)

$17,146

Payback in 465 days

Cash on Cash Return

78.5%

Annual Revenue

$157,639

AirDNA projects $830/night at 52% occupancy ($157,639)

Occupancy Rate

Avg Daily Rate

Return Metrics

78.47% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

78.47%

Payback Period Days

465