BNBCalc.com Rental Arbitrage Analysis Report of 454 77th St, Brooklyn, NY 11209, USA

2 bed • 1 bath • 4 guests • $2,200

BNB

Calc

Return Metrics

85.23% 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

85.23%

Payback Period Days

428

Return on Investment

85.23%

Annual Revenue

$52,515

AirDNA projects $182/night at 79% occupancy ($52,514).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,827

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

454 77th St Brooklyn, New York, 11209-3206

2 bed • 1 bath • 4 guests • $2,200

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

$52,515

Profit (Cash Flow)

$7,288

Payback in 428 days

Cash on Cash Return

85.2%

Annual Revenue

$52,515

AirDNA projects $182/night at 79% occupancy ($52,515)

Occupancy Rate

Avg Daily Rate

Return Metrics

85.23% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

85.23%

Payback Period Days

428