BNBCalc.com Rental Arbitrage Analysis Report of 56 Jane St, New York, NY 10014, USA

2 bed • 1 bath • 4 guests • $2,000

BNB

Calc

Return Metrics

720.3% 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

720.3%

Payback Period Days

50

Return on Investment

720.3%

Annual Revenue

$110,512

AirDNA projects $383/night at 79% occupancy ($110,511).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,197

Annual Expenses

$26,367

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,481

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$921

Management & Platform Fees

$276

Platform Fee (i.e. Airbnb)

$276

Property Manager Fee

$0

56 Jane St New York, New York, 10014

2 bed • 1 bath • 4 guests • $2,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$110,512

Profit (Cash Flow)

$60,145

Payback in 50 days

Cash on Cash Return

720.3%

Annual Revenue

$110,512

AirDNA projects $383/night at 79% occupancy ($110,512)

Occupancy Rate

Avg Daily Rate

Return Metrics

720.3% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

720.3%

Payback Period Days

50