BNBCalc Short Term Rental Rental Arbitrage Analysis 75 Glasgow St #1, Rochester, NY 14608, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$35,772

Profit (Cash Flow)

$7,722

Cash on Cash Return

144.3%

Annual Revenue

$35,772

AirDNA projects $166/night at 59% occupancy ($35,771).

BNB Calc projects a 59% occupancy rate, $166 rate per night.

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

Return Metrics

144.32% 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)	$7,721	$15,443	$23,164	$30,886	$38,608	$77,216	$231,649
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
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	$7,721	$15,443	$23,164	$30,886	$38,608	$77,216	$231,649

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.32%

Payback Period Days

253

Return on Investment

144.32%

75 Glasgow St Rochester, New York, 14608-2441

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Rochester

Guide

Zoning

Guide

Laws

$35,772

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,722

Profit

Revenue

$35,772

Operating Expenses

$16,050

Operating Income

$19,722

Net Effective Rent

$12,000

Profit (Cash Flow)

$7,722

$5,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,100

Total

$5,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.32%

Payback Period Days

253