BNBCalc.com Rental Arbitrage Analysis Report of 330 E 76th St, New York, NY 10021, USA

2 bed • 1 bath • 4 guests • $3,400

BNB

Calc

Return Metrics

250.71% 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

250.71%

Payback Period Days

145

Return on Investment

250.71%

Annual Revenue

$88,787

AirDNA projects $333/night at 73% occupancy ($88,787).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,962

Annual Expenses

$23,542

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,300

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$740

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

Property Manager Fee

$0

330 E 76th St New York, New York, 10021-2533

2 bed • 1 bath • 4 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

$88,787

Profit (Cash Flow)

$24,445

Payback in 145 days

Cash on Cash Return

250.7%

Annual Revenue

$88,787

AirDNA projects $333/night at 73% occupancy ($88,787)

Occupancy Rate

Avg Daily Rate

Return Metrics

250.71% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

250.71%

Payback Period Days

145