BNBCalc Short Term Rental Rental Arbitrage Analysis 230 Ashland Pl, Brooklyn, NY, 11217

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$103,251

Profit (Cash Flow)

$5,828

Cash on Cash Return

88.3%

Annual Revenue

$103,251

AirDNA projects $136/night at 93% occupancy ($46,196). Airbtics projects $306/night at 70% occupancy ($78,235). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 81% occupancy rate, $349 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,649	$77,297	$104,064	$138,841
Occupancy	62%	69%	81%	88%
Nightly Rate	$208	$304	$349	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private two bdrm w/ Rooftop Prime Park Slope	$175,048	$609	77%	2	1	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (40)
An Authentic Brownstone Experience	$90,029	$251	98%	2	1	50	$0	❌	❌	❌	N / Y	⭐️ 4.7 (87)
🌟Brooklyn Dream, Quiet 2 Bedroom Cobble Hill Space	$27,976	$182	42%	2	1	30	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Spacious Fort Greene Loft	$80,703	$350	63%	2	1	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
Spacious Downtown Brooklyn 2 Bedroom near Barclays	$42,427	$161	72%	2	1	30	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
Views \| Clinton Hill 2br apt	$73,522	$324	62%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Brooklyn: 2-Bdrm Apt. Clinton Hill- Bldg built '17	$92,488	$361	70%	2	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (148)
Elaine’s Panache 2 Bed Rm 1st level duplex w/patio	$69,565	$224	84%	2	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (51)
Sunny, private Brooklyn condo available long term	$116,409	$342	93%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Quiet, value & convenience in Bk's best hood!	$37,440	$165	62%	2	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.7 (44)
Top-floor, wood-frame farmhouse, 2BR/bath.	$39,576	$187	56%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.8 (274)
Awesome 2 Bedroom Brooklyn Apt / Family Friendly	$38,705	$225	47%	2	1	30	$150	❌	❌	✅	N / Y	⭐️ 4.9 (235)
To Rest, or Not to Rest	$59,419	$191	85%	2	1	30	$120	❌	❌	❌	N / N	⭐️ 4.5 (114)
Stunning 2 BR apt in Fort Greene downtown Brooklyn	$32,340	$188	47%	2	2	45	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Spacious and Bright Brooklyn Two Bedroom Apartment	$50,508	$184	75%	2	1	30	$200	❌	❌	❌	N / Y	⭐️ 5 (35)
Boerum Hill Beautiful Spacious Two Bedrooms Apt.	$35,400	$156	62%	2	1	30	$200	❌	❌	❌	N / Y	⭐️ 5 (25)
Spacious/New 2BR Apt in Boerum Hill	$73,200	$250	80%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (130)
Sunny Cobble Hill 2BR (Only Steps to the Subway!)	$52,514	$211	68%	2	1	30	$225	❌	❌	✅	N / Y	⭐️ 4.4 (5)
Large, private 2BR in historic brownstone	$68,763	$308	61%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (382)
Charming 2Bd in Brooklyn Heights	$69,664	$307	62%	2	1	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (7)
Luxury living NYC	$40,405	$230	48%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
Family friendly, in Boerum/Cobble Hill	$96,946	$301	88%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Stunning design Townhouse, landscaped garden, 2BR	$180,820	$716	69%	2	1	30	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Beautiful Townhouse, private garden, Cobble Hill	$209,004	$705	81%	2	1	30	$260	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Blueground \| Cobble Hill, w/d, nr groceries	$99,149	$315	86%	2	1	31	$515	❌	❌	❌	Y / Y	⭐️ 4 (1)
Central Boerum/Cobble Hill \| Large Garden	$99,778	$317	86%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Brooklyn Best Garden Apt	$66,922	$265	69%	2	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (3)
Light Filled Spacious 2Bedroom w/ Terrace	$104,529	$420	68%	2	1	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (6)
Family friendly in heart of Boerum/Cobble Hill	$64,999	$222	80%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
Clinton Hill two bedroom 1000sqf apt	$76,603	$322	65%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful & Sunny Boerum Hill 2-bedroom	$29,469	$132	61%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Beatiful 2 bedroom loft in Clinton Hill	$62,288	$254	67%	2	1	30	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Your own 2BR Duplex w Deck + Backyard	$120,366	$334	97%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Cozy 2BD/3 Bed and Outdoor Deck Brooklyn Apt	$109,625	$416	72%	2	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.8 (182)
New 2 bed apt in townhouse 30 day legal	$94,525	$349	74%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (141)
Renovated 2B/2B condo; Fort Greene	$102,801	$465	60%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (89)
Rossini's Place - Third Floor Suite	$123,349	$411	82%	2	1	30	$215	❌	❌	❌	N / Y	⭐️ 4.8 (6)
Boutique Brooklyn Condo, Quiet St, Great Location	$73,200	$200	100%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Blueground \| Brooklyn, terrace & w/d, nr Barclays	$94,164	$384	67%	2	2	31	$515	❌	❌	❌	Y / Y	⭐️ 2 (1)

Return Metrics

88.3% 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)	$5,828	$11,656	$17,484	$23,312	$29,141	$58,282	$174,846
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	$5,828	$11,656	$17,484	$23,312	$29,141	$58,282	$174,846

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.3%

Payback Period Days

413

Return on Investment

88.3%

230 Ashland Pl Brooklyn, New York, 11217

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$103,251

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $136/night at 93% occupancy.Projected nightly rate is $306/night at 70% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$80,020

Avg annual revenue

70%

Avg occupancy rate

$306

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$85k

$145k

$210k

$5,828

Profit

Revenue

$103,251

Operating Expenses

$25,423

Operating Income

$77,828

Net Effective Rent

$72,000

Profit (Cash Flow)

$5,828

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

88.3%

Payback Period Days

413