BNBCalc.com Rental Arbitrage Analysis Report of 36 W 85th St, New York, NY 10024, USA

3 bed • 2 bath • 6 guests • $7,000

BNB

Calc

Return Metrics

567.05% 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

567.05%

Payback Period Days

64

Return on Investment

567.05%

Annual Revenue

$212,024

AirDNA projects $774/night at 75% occupancy ($212,024).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,297

Annual Expenses

$39,563

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,327

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,767

Management & Platform Fees

$530

Platform Fee (i.e. Airbnb)

$530

Property Manager Fee

$0

36 W 85th St New York, New York, 10024-4523

3 bed • 2 bath • 6 guests • $7,000

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

$212,024

Profit (Cash Flow)

$88,461

Payback in 64 days

Cash on Cash Return

567.1%

Annual Revenue

$212,024

AirDNA projects $774/night at 75% occupancy ($212,024)

Occupancy Rate

Avg Daily Rate

Return Metrics

567.05% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

567.05%

Payback Period Days

64