BNBCalc Short Term Rental Rental Arbitrage Analysis 275 Fdr Drive, New York, New York, United States

1 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$48,209

Profit (Cash Flow)

$16,381

Cash on Cash Return

333.7%

Annual Revenue

$48,209

AirDNA projects $197/night at 61% occupancy ($43,891).

BNB Calc projects a 67% occupancy rate, $197 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

333.65% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,381	$32,762	$49,144	$65,525	$81,907	$163,814	$491,443
Revenue Appreciation	$3,471	$7,191	$11,180	$15,456	$20,040	$48,412	$339,912
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$19,852	$39,954	$60,325	$80,982	$101,947	$212,226	$831,356

Property Appreciation:

Revenue Appreciation:

7.2%

Cash on Cash Return

333.65%

Payback Period Days

132

Return on Investment

333.65%

275 FDR Dr 9b New York, New York, 10029

1 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$48,209

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,381

Profit

Revenue

$48,209

Operating Expenses

$12,627

Operating Income

$35,581

Net Effective Rent

$19,200

Profit (Cash Flow)

$16,381

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

7.2%

Cash on Cash Return

333.65%

Payback Period Days

132

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -