BNBCalc.com Rental Arbitrage Analysis Report of 35 Maple Avenue, Cortland, NY, USA

4 bed • 1 bath • 8 guests • $800

BNB

Calc

Return Metrics

67.09% 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

67.09%

Payback Period Days

544

Return on Investment

67.09%

Annual Revenue

$33,427

AirDNA projects $176/night at 51% occupancy ($32,784).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,362

Annual Expenses

$16,346

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$839

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$279

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

Property Manager Fee

$0

35 Maple Ave Cortland, New York, 13045-2005

4 bed • 1 bath • 8 guests • $800

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

$33,427

Profit (Cash Flow)

$7,482

Payback in 544 days

Cash on Cash Return

67.1%

Annual Revenue

$33,427

AirDNA projects $176/night at 51% occupancy ($32,784)

Occupancy Rate

Avg Daily Rate

Return Metrics

67.09% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.09%

Payback Period Days

544