BNBCalc Short Term Rental Rental Arbitrage Analysis 143 E 30th St #104, New York, NY 10016, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$128,332

Profit (Cash Flow)

$19,249

Cash on Cash Return

125.4%

Annual Revenue

$128,332

AirDNA projects $549/night at 64% occupancy ($128,332).

BNB Calc projects a 64% occupancy rate, $549 rate per night.

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

Return Metrics

125.4% 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)	$19,248	$38,497	$57,746	$76,995	$96,244	$192,489	$577,468
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	$19,248	$38,497	$57,746	$76,995	$96,244	$192,489	$577,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

125.4%

Payback Period Days

291

Return on Investment

125.4%

143 E 30th St New York, New York, 10016-7312

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$128,332

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,249

Profit

Revenue

$128,332

Operating Expenses

$28,083

Operating Income

$100,249

Net Effective Rent

$81,000

Profit (Cash Flow)

$19,249

$15,350

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$6,850

Total

$15,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

125.4%

Payback Period Days

291