BNBCalc.com Rental Arbitrage Analysis Report of 51 Dahill Rd, Brooklyn, NY 11218, USA

4 bed • 2 bath • 8 guests • $8,000

BNB

Calc

Return Metrics

124.08% 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

124.08%

Payback Period Days

294

Return on Investment

124.08%

Annual Revenue

$150,667

AirDNA projects $581/night at 71% occupancy ($150,666).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,632

Annual Expenses

$31,587

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,816

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,256

Management & Platform Fees

$377

Platform Fee (i.e. Airbnb)

$377

Property Manager Fee

$0

51 Dahill Rd New York, New York, 11218-2203

4 bed • 2 bath • 8 guests • $8,000

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

$150,667

Profit (Cash Flow)

$23,080

Payback in 294 days

Cash on Cash Return

124.1%

Annual Revenue

$150,667

AirDNA projects $581/night at 71% occupancy ($150,667)

Occupancy Rate

Avg Daily Rate

Return Metrics

124.08% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

124.08%

Payback Period Days

294