BNBCalc.com Rental Arbitrage Analysis Report of 335 Winthrop St, Brooklyn, NY 11225, USA

5 bed • 3 bath • 10 guests • $8,000

BNB

Calc

Return Metrics

166.91% 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

166.91%

Payback Period Days

218

Return on Investment

166.91%

Annual Revenue

$164,141

AirDNA projects $642/night at 70% occupancy ($164,140).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,778

Annual Expenses

$33,338

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,928

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,368

Management & Platform Fees

$410

Platform Fee (i.e. Airbnb)

$410

Property Manager Fee

$0

335 Winthrop St Brooklyn, New York, 11225-3813

5 bed • 3 bath • 10 guests • $8,000

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

$164,141

Profit (Cash Flow)

$34,802

Payback in 218 days

Cash on Cash Return

166.9%

Annual Revenue

$164,141

AirDNA projects $642/night at 70% occupancy ($164,141)

Occupancy Rate

Avg Daily Rate

Return Metrics

166.91% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

166.91%

Payback Period Days

218