BNBCalc.com Rental Arbitrage Analysis Report of 525 E Main St #1, Rochester, NY 14604, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

362.44% 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

362.44%

Payback Period Days

100

Return on Investment

362.44%

Annual Revenue

$44,487

AirDNA projects $203/night at 60% occupancy ($44,486).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,482

Annual Expenses

$17,783

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$931

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

$0

property-location

525 E Main St Rochester, New York, 14604

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$44,487

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

362.44%

Payback Period Days

100