BNBCalc Short Term Rental Rental Arbitrage Analysis 109 Gold St, Brooklyn, NY 11201, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$94,087

Profit (Cash Flow)

$24,856

Cash on Cash Return

305.0%

Annual Revenue

$94,087

AirDNA projects $322/night at 80% occupancy ($94,086).

BNB Calc projects a 80% occupancy rate, $322 rate per night.

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

Return Metrics

304.97% 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)	$24,855	$49,711	$74,566	$99,422	$124,277	$248,555	$745,666
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	$24,855	$49,711	$74,566	$99,422	$124,277	$248,555	$745,666

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

304.97%

Payback Period Days

119

Return on Investment

304.97%

109 Gold St Brooklyn, New York, 11201-1636

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$94,087

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,856

Profit

Revenue

$94,087

Operating Expenses

$23,631

Operating Income

$70,456

Net Effective Rent

$45,600

Profit (Cash Flow)

$24,856

$8,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$3,900

Total

$8,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

304.97%

Payback Period Days

119