BNBCalc Short Term Rental Rental Arbitrage Analysis 220 East 24th Street, New York, New York 10010, United States

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$108,620

Profit (Cash Flow)

$33,899

Cash on Cash Return

324.4%

Annual Revenue

$108,620

AirDNA projects $431/night at 69% occupancy ($108,619).

BNB Calc projects a 69% occupancy rate, $431 rate per night.

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

Return Metrics

324.39% 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)	$33,899	$67,798	$101,697	$135,597	$169,496	$338,993	$1,016,979
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	$33,899	$67,798	$101,697	$135,597	$169,496	$338,993	$1,016,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

324.39%

Payback Period Days

112

Return on Investment

324.39%

220 E 24th St New York, New York, 10010-3939

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$108,620

Annual Revenue

Projected nightly rate is $431/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,899

Profit

Revenue

$108,620

Operating Expenses

$25,521

Operating Income

$83,099

Net Effective Rent

$49,200

Profit (Cash Flow)

$33,899

$10,450

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$4,200

Total

$10,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

324.39%

Payback Period Days

112

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -