BNBCalc Short Term Rental Rental Arbitrage Analysis 220 Water St, Brooklyn, NY 11201, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$88,871

Profit (Cash Flow)

$9,578

Cash on Cash Return

105.9%

Annual Revenue

$88,871

AirDNA projects $316/night at 77% occupancy ($88,871).

BNB Calc projects a 77% occupancy rate, $316 rate per night.

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

Return Metrics

105.89% 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)	$9,577	$19,155	$28,733	$38,311	$47,889	$95,779	$287,337
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	$9,577	$19,155	$28,733	$38,311	$47,889	$95,779	$287,337

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

105.89%

Payback Period Days

344

Return on Investment

105.89%

220 Water St Brooklyn, New York, 11201

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$88,871

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,578

Profit

Revenue

$88,871

Operating Expenses

$22,953

Operating Income

$65,918

Net Effective Rent

$56,340

Profit (Cash Flow)

$9,578

$9,045

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$4,795

Total

$9,045

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

105.89%

Payback Period Days

344