BNBCalc Short Term Rental Rental Arbitrage Analysis 24 County Hwy 8, Roxbury, NY 12474, USA

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$89,938

Profit (Cash Flow)

$30,846

Cash on Cash Return

218.8%

Annual Revenue

$89,938

AirDNA projects $513/night at 48% occupancy ($89,937).

BNB Calc projects a 48% occupancy rate, $513 rate per night.

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

Return Metrics

218.76% 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)	$30,845	$61,691	$92,537	$123,383	$154,228	$308,457	$925,373
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	$30,845	$61,691	$92,537	$123,383	$154,228	$308,457	$925,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

218.76%

Payback Period Days

166

Return on Investment

218.76%

24 County Hwy 8 Roxbury, New York, 12474-1919

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact

$89,938

Annual Revenue

Projected nightly rate is $513/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,846

Profit

Revenue

$89,938

Operating Expenses

$23,092

Operating Income

$66,846

Net Effective Rent

$36,000

Profit (Cash Flow)

$30,846

$14,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$3,100

Total

$14,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

218.76%

Payback Period Days

166