BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 100 Lenox Rd, Brooklyn, NY 11226, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$33,329

Profit (Cash Flow)

-$17,804

Cash on Cash Return

-335.9%

Annual Revenue

$33,329

AirDNA projects $125/night at 73% occupancy ($33,328).

BNB Calc projects a 73% occupancy rate, $125 rate per night.

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


Return Metrics

-335.92% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$17,804-$35,608-$53,412-$71,216-$89,020-$178,041-$534,125
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-$17,804-$35,608-$53,412-$71,216-$89,020-$178,041-$534,125

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-335.92%

Payback Period Days

0

Return on Investment

-335.92%

property-location

100 Lenox Rd New York, New York, 11226-2302

0 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide


Market Data

$33,329

Annual Revenue


AirDNA projects $125/night at 73% occupancy ($33,328.51).

Top 101% of comparables

Top 101% of comparables


-$17,804

Profit

Revenue

$33,329

Operating Expenses

$15,733

Operating Income

$17,596

Net Effective Rent

$35,400

Profit (Cash Flow)

-$17,804

$5,300

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$3,050

Total

$5,300

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-335.92%

Payback Period Days

0