BNBCalc.com Rental Arbitrage Analysis Report of 32 W 132nd St, New York, NY 10037, USA

3 bed • 1 bath • 6 guests • $3,400

BNB

Calc

Return Metrics

167.23% 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

167.23%

Payback Period Days

218

Return on Investment

167.23%

Annual Revenue

$83,276

AirDNA projects $475/night at 48% occupancy ($83,275).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,902

Annual Expenses

$22,826

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,254

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$694

Management & Platform Fees

$208

Platform Fee (i.e. Airbnb)

$208

Property Manager Fee

$0

32 W 132nd St New York, New York, 10037-3310

3 bed • 1 bath • 6 guests • $3,400

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

$83,276

Profit (Cash Flow)

$19,650

Payback in 218 days

Cash on Cash Return

167.2%

Annual Revenue

$83,276

AirDNA projects $475/night at 48% occupancy ($83,276)

Occupancy Rate

Avg Daily Rate

Return Metrics

167.23% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

167.23%

Payback Period Days

218