BNBCalc.com Rental Arbitrage Analysis Report of 450 W 33rd St, New York, NY 10001, USA

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Return Metrics

1,341.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,341.03%

Payback Period Days

27

Return on Investment

1,341.03%

Annual Revenue

$155,484

AirDNA projects $645/night at 66% occupancy ($155,484).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,684

Annual Expenses

$32,213

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,856

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,296

Management & Platform Fees

$389

Platform Fee (i.e. Airbnb)

$389

Property Manager Fee

$0

property-location

450 W 33rd St New York, New York, 10001

2 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$155,484

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,341.03%

Payback Period Days

27