BNBCalc.com Rental Arbitrage Analysis Report of 441 Hudson Ave, Albany, NY, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

-56.65% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-56.65%

Payback Period Days

0

Return on Investment

-56.65%

Annual Revenue

$33,949

AirDNA projects $143/night at 65% occupancy ($33,949).

User selected values for this report: 65% occupancy rate, $143 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,318

Annual Expenses

$15,813

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$843

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$283

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

$0

property-location

441 Hudson Ave Albany, New York, 12203-1211

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$33,949

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-56.65%

Payback Period Days

0