BNBCalc.com Rental Arbitrage Analysis Report of 3619 Victory Blvd, Staten Island, NY 10314, USA

5 bed • 1 bath • 10 guests • $3,300

BNB

Calc

Return Metrics

120% 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

120%

Payback Period Days

304

Return on Investment

120%

Annual Revenue

$80,898

AirDNA projects $321/night at 69% occupancy ($80,897).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,876

Annual Expenses

$22,517

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,234

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$674

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

Property Manager Fee

$0

3619 Victory Blvd Staten Island, New York, 10314-6761

5 bed • 1 bath • 10 guests • $3,300

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

$80,898

Profit (Cash Flow)

$18,781

Payback in 304 days

Cash on Cash Return

120.0%

Annual Revenue

$80,898

AirDNA projects $321/night at 69% occupancy ($80,898)

Occupancy Rate

Avg Daily Rate

Return Metrics

120% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

120%

Payback Period Days

304