BNBCalc.com Rental Arbitrage Analysis Report of 510 W 170th St, New York, NY 10032, USA

2 bed • 1 bath • 4 guests • $2,650

BNB

Calc

Return Metrics

158.39% 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

158.39%

Payback Period Days

230

Return on Investment

158.39%

Annual Revenue

$66,730

AirDNA projects $261/night at 70% occupancy ($66,730).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,723

Annual Expenses

$20,675

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,116

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$556

Management & Platform Fees

$167

Platform Fee (i.e. Airbnb)

$167

Property Manager Fee

$0

510 W 170th St New York, New York, 10032-3601

2 bed • 1 bath • 4 guests • $2,650

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

$66,730

Profit (Cash Flow)

$14,255

Payback in 230 days

Cash on Cash Return

158.4%

Annual Revenue

$66,730

AirDNA projects $261/night at 70% occupancy ($66,730)

Occupancy Rate

Avg Daily Rate

Return Metrics

158.39% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

158.39%

Payback Period Days

230