BNBCalc.com Rental Arbitrage Analysis Report of 345 22nd St, Brooklyn, NY 11215, USA

3 bed • 1.5 bath • 6 guests • $4,495

BNB

Calc

Return Metrics

128% 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

128%

Payback Period Days

285

Return on Investment

128%

Annual Revenue

$94,876

AirDNA projects $382/night at 68% occupancy ($94,875).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,028

Annual Expenses

$24,334

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,351

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$791

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

Property Manager Fee

$0

345 22nd St Brooklyn, New York, 11215-6407

3 bed • 1.5 bath • 6 guests • $4,495

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

$94,876

Profit (Cash Flow)

$16,602

Payback in 285 days

Cash on Cash Return

128.0%

Annual Revenue

$94,876

AirDNA projects $382/night at 68% occupancy ($94,876)

Occupancy Rate

Avg Daily Rate

Return Metrics

128% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

128%

Payback Period Days

285