BNBCalc.com Rental Arbitrage Analysis Report of 44 Gramercy Park N, New York, NY 10010, USA

3 bed • 2 bath • 8 guests • $2,000

BNB

Calc

Return Metrics

1,188.36% 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

1,188.36%

Payback Period Days

30

Return on Investment

1,188.36%

Annual Revenue

$187,502

AirDNA projects $744/night at 69% occupancy ($187,501).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,461

Annual Expenses

$41,535

Utilities

$870

Internet + TV

$100

Water/Sewer

$500

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,123

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,563

Management & Platform Fees

$469

Platform Fee (i.e. Airbnb)

$469

Property Manager Fee

$0

44 Gramercy Park N New York, New York, 10010-6326

3 bed • 2 bath • 8 guests • $2,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$187,502

Profit (Cash Flow)

$125,966

Payback in 30 days

Cash on Cash Return

1188.4%

Annual Revenue

$187,502

AirDNA projects $744/night at 69% occupancy ($187,502)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,188.36% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,188.36%

Payback Period Days

30