BNBCalc.com Rental Arbitrage Analysis Report of 2808 Hoxie Gorge Road, Marathon, NY, USA

6 bed • 2.5 bath • 12 guests • $100

BNB

Calc

Return Metrics

532.12% 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

532.12%

Payback Period Days

68

Return on Investment

532.12%

Annual Revenue

$105,848

AirDNA projects $414/night at 70% occupancy ($105,847).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,147

Annual Expenses

$25,760

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,442

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$882

Management & Platform Fees

$265

Platform Fee (i.e. Airbnb)

$265

Property Manager Fee

$0

2808 Hoxie Gorge Rd Marathon, New York, 13803-1602

6 bed • 2.5 bath • 12 guests • $100

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

$105,848

Profit (Cash Flow)

$78,888

Payback in 68 days

Cash on Cash Return

532.1%

Annual Revenue

$105,848

AirDNA projects $414/night at 70% occupancy ($105,848)

Occupancy Rate

Avg Daily Rate

Return Metrics

532.12% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

532.12%

Payback Period Days

68