Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1241 Dean St

4 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$126,856

Profit (Cash Flow)

$44,965

Cash on Cash Return

NaN%

Annual Revenue

$126,856

AirDNA projects $453/night at 70% occupancy ($115,818). Airbtics projects $501/night at 73% occupancy ($133,580). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 73% occupancy rate, $476 rate per night.

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

Percentiles25%50%75%90%
Revenue$74,253$108,254$196,559$223,447
Occupancy62%73%84%96%
Nightly Rate$281$328$822$922

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

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

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$44,964$89,929$134,894$179,858$224,823$449,647$1,348,941
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$44,964$89,929$134,894$179,858$224,823$449,647$1,348,941

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

1241 Dean Brooklyn, NY, 11216

4 bed • 3 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$2,904

Zestimate

$126,856

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
AirDNA projects $453/night at 70% occupancy ($115,818.87). Airbtics projects $501/night at 73% occupancy ($133,580).

Top 51% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

$44,965

Profit

Revenue

$126,856

Operating Expenses

$27,891

Operating Income

$98,965

Net Effective Rent

$54,000

Profit (Cash Flow)

$44,965

$NaN

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN