176 Thompson St New York, New York, 10012-4927
2 bed • 1 bath • 4 guests

Inquire about this property
Contact Agent
$87,841
Annual Revenue
AirDNA projects $478/night at 74% occupancy ($129,194.1).
Top 101% of comparables
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
0%
Cash on Cash Return
194.78%
Payback Period Days
187