BNBCalc Short Term Rental Rental Arbitrage Analysis 176 Thompson St, New York, NY 10012, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$87,841

Profit (Cash Flow)

$19,722

Cash on Cash Return

194.8%

Annual Revenue

$87,841

AirDNA projects $478/night at 74% occupancy ($129,194).

BNB Calc projects a 74% occupancy rate, $325 rate per night.

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

Return Metrics

194.78% 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)	$19,721	$39,443	$59,165	$78,887	$98,609	$197,218	$591,654
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	$19,721	$39,443	$59,165	$78,887	$98,609	$197,218	$591,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

194.78%

Payback Period Days

187

Return on Investment

194.78%

176 Thompson St New York, New York, 10012-4927

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$87,841

Annual Revenue

AirDNA projects $478/night at 74% occupancy ($129,194.1).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,722

Profit

Revenue

$87,841

Operating Expenses

$22,819

Operating Income

$65,022

Net Effective Rent

$45,300

Profit (Cash Flow)

$19,722

$10,125

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,875

Total

$10,125

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

194.78%

Payback Period Days

187