BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1772 Flatbush Ave, Brooklyn, NY, 11210

2 bed β€’ 1.5 bath β€’ 2 guests β€’ $0

BNB

Calc

Annual Revenue

$74,130

Profit (Cash Flow)

$22,493

Cash on Cash Return

347.4%

Annual Revenue

$74,130

AirDNA projects $150/night at 82% occupancy ($44,925). Airbtics projects $184/night at 68% occupancy ($45,699). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 86% occupancy rate, $236 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,587$44,517$75,726$97,395
Occupancy54%68%86%96%
Nightly Rate$141$174$236$271

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Lovely 2 bedroom condo, newly renovated!

No image available

$72,647
$219
88%
211$75βŒβŒβœ…N / Y⭐️ 4.8 (152)
2 Bedroom Guest Suite - Bk Brick with a Backyard!

No image available

$82,280
$232
96%
212$100❌❌❌N / Y⭐️ 5 (48)
NYC 2 bed, rear patio, near city public transit

No image available

$103,053
$280
99%
213$162βŒβŒβœ…Y / Y⭐️ 4.8 (237)
Urban Delight: Brooklyn Retreat

No image available

$52,090
$144
98%
213$100❌❌❌N / Y⭐️ 4.8 (178)
Victorian Brooklyn Spacious Living!

No image available

$46,489
$146
87%
212$0❌❌❌N / Y⭐️ 5 (230)
Lovely 2bedroom unit in the heart of mill basin

No image available

$39,588
$165
64%
211$30❌❌❌N / Y⭐️ 4.8 (111)
Eclectic 2 Bedroom / 2 Bath Apartment

No image available

$39,382
$124
83%
224$140❌❌❌Y / Y⭐️ 5 (68)
Brooklyn Gem 2

No image available

$68,439
$271
69%
2130$125βœ…βœ…βŒY / Y⭐️ 4.8 (53)
Cozy 2-bedrms House in Brooklyn (Free parking)

No image available

$55,820
$180
77%
211$235βŒβŒβœ…N / Y⭐️ 4.8 (59)
Lovely 2 Bedroom in Brooklyn Sleeps 5

No image available

$43,876
$324
37%
2130$150❌❌❌N / Y⭐️ 4.5 (17)
East Flatbush Manor

No image available

$44,696
$142
86%
213$0❌❌❌Y / Y⭐️ 5 (126)
Spacious apt in historic Bklyn

No image available

$27,834
$117
65%
2130$250❌❌❌Y / Y⭐️ 5 (5)
The Blue Belle Residence

No image available

$72,535
$249
77%
222$125❌❌❌Y / N⭐️ 5 (13)
Spacious 2BR w/ Deck in Central Brooklyn

No image available

$47,142
$184
70%
2130$150βŒβŒβœ…N / N⭐️ 4.7 (20)
Charming BnB, Ideal Location!

No image available

$68,992
$203
90%
212$150βŒβŒβœ…N / Y⭐️ 4.7 (52)
New Brooklyn HotSpot

No image available

$32,606
$151
59%
2130$160βŒβŒβœ…Y / Y⭐️ 4.8 (101)
Sunny NYC Retreat: Peaceful, Near Amenities (Cozy)

No image available

$91,620
$254
98%
212$50❌❌❌Y / Y⭐️ 5 (36)
The Jetsons

No image available

$36,585
$196
51%
2130$50❌❌❌N / Y⭐️ 5 (40)
Lovely Prospect Park 2BR With Yard

No image available

$39,507
$257
42%
2130$200❌❌❌Y / Y⭐️ 4.9 (46)
Beautiful 2 Bedroom in Brooklyn

No image available

$38,649
$176
60%
2130$50❌❌❌Y / Y⭐️ 5 (54)
Brooklyns Best

No image available

$26,483
$108
67%
2130$70❌❌❌N / N⭐️ 4.5 (25)
Newly renovated 2 spacious bedroom apartment

No image available

$60,435
$172
96%
213$0❌❌❌N / Y⭐️ 5 (27)
Shoppers Haven@ Kings Plaza Mall

No image available

$45,856
$187
67%
2130$169βŒβŒβœ…Y / Y⭐️ 4.3 (9)
2 Bedroom Apartment 15min from Downtown Brooklyn

No image available

$48,293
$145
91%
212$25❌❌❌N / Y⭐️ 4.7 (84)
Spacious Two Bedroom in Brooklyn

No image available

$27,980
$139
55%
2230$200❌❌❌Y / Y⭐️ 4.8 (24)
A Place to Stay in East Flathbush Brooklyn Suite N

No image available

$23,833
$176
37%
2130$140βŒβŒβœ…Y / Y⭐️ 5 (5)
NEW Lux Brooklyn Duplex MovieTheater+Private Yard!

No image available

$84,546
$275
84%
2330$200❌❌❌Y / Y⭐️ 4.9 (14)
The Shoppers Haven at Kings Plaza Shopping Mall FP

No image available

$19,009
$106
49%
2130$199βŒβŒβœ…Y / Y⭐️ 4.8 (40)
Beverley's Cozy Nest

No image available

$48,159
$153
86%
212$0❌❌❌N / N⭐️ 5 (15)
Spacious NYC Apt w/ Private Bathroom+Kitchen

No image available

$24,829
$106
64%
2130$85βŒβŒβœ…N / Y⭐️ 4.8 (108)
Brooklyn small family house apartment

No image available

$34,118
$118
79%
2130$20❌❌❌N / N⭐️ 4.8 (23)
Entire place! Private & Perfect for long stays.

No image available

$38,738
$147
72%
2130$100❌❌❌N / Y⭐️ 4.8 (18)
Lovely 2 Bedroom apartment in heart of Brooklyn

No image available

$40,252
$117
94%
2130$160❌❌❌Y / Y⭐️ 4.8 (39)
Artistic Garden Sanctuary

No image available

$27,524
$160
47%
2130$120βŒβœ…βŒY / Y⭐️ 4.8 (119)
Spacious 2BR + 1BA Family Home in Brooklyn

No image available

$26,645
$130
56%
2130$240❌❌❌N / Y⭐️ 4.5 (7)
Brooklyn’s Little Getaway (*Newly Updated*)

No image available

$25,023
$129
53%
2130$40❌❌❌N / Y⭐️ 4.8 (64)
Lovely 2 bedroom 1 bath in the heart of Brooklyn

No image available

$35,868
$200
49%
2130$150❌❌❌N / Y⭐️ 4.2 (9)
Lush 2-Bedroom Condo near Prospect Park

No image available

$54,462
$248
60%
2130$0βŒβŒβœ…Y / Y⭐️ 4.9 (61)
Your Home Away from Home-JFK 30minWi-Fi & Parking

No image available

$37,964
$253
41%
2130$620βŒβŒβœ…N / Y⭐️ 0 (0)

Return Metrics

347.38% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,493$44,986$67,479$89,972$112,465$224,930$674,790
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$22,493$44,986$67,479$89,972$112,465$224,930$674,790

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

347.38%

Payback Period Days

105

Return on Investment

347.38%

property-location

1772 Flatbush Ave Brooklyn, New York, 11210

2 bed β€’ 1.5 bath β€’ 2 guests

Agent

Inquire about this property

Contact Agent

$74,130

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $150/night at 82% occupancy ($44,925.01). Airbtics projects $184/night at 68% occupancy ($45,699).

Top 28% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$46,152

Avg annual revenue

68%

Avg occupancy rate

$184

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$40k

$70k

$105k

Sign up to see the data on 40 all comparables

$22,493

Profit

Revenue

$74,130

Operating Expenses

$21,637

Operating Income

$52,493

Net Effective Rent

$30,000

Profit (Cash Flow)

$22,493

$6,475

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

347.38%

Payback Period Days

105