BNBCalc Short Term Rental Rental Arbitrage Analysis 2400 E 3rd St, Brooklyn, NY, 11223

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$65,211

Profit (Cash Flow)

$3,585

Cash on Cash Return

56.5%

Annual Revenue

$65,211

AirDNA projects $252/night at 47% occupancy ($43,259). Airbtics projects $186/night at 65% occupancy ($44,157). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 79% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,340	$41,031	$68,225	$109,538
Occupancy	51%	66%	79%	95%
Nightly Rate	$124	$164	$226	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfy Guest Suite with a parking	$40,903	$180	60%	2	1	1	$55	❌	❌	❌	N / N	⭐️ 5 (28)
Super Host Beautiful Apartment in Brooklyn	$57,702	$211	73%	2	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (241)
Chic Mezz Loft w/ Rooftop & Shoreline Nearby	$122,240	$338	96%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (228)
Sheepshead bay , Brooklyn stay	$58,121	$302	50%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.5 (203)
NYC Skyline View, Sauna, Rooftop – Romantic Escape	$123,044	$356	92%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (144)
Lovely 2bedroom unit in the heart of mill basin	$41,500	$168	66%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (117)
Bright Modern Beach Home in Coney Island	$38,117	$176	57%	2	2	7	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Lovely 2 bedroom condo, newly renovated!	$74,339	$224	88%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (162)
Cozy 2-bedrms House in Brooklyn.	$57,437	$180	79%	2	1	1	$235	❌	❌	✅	N / Y	⭐️ 5 (66)
NYC 2 bed, rear patio, near city public transit	$100,516	$273	99%	2	1	3	$162	❌	❌	✅	Y / Y	⭐️ 4.8 (237)
2 bedroom apt, good and safe location	$68,335	$195	95%	2	1	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (88)
Deluxe Open Concept Loft + Rooftop & Shore Nearby	$88,584	$261	89%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (76)
New York, monthly 2-bedroom luxe apt near Brighton	$27,527	$109	69%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (71)
Spacious and nice 2BR near Subway	$22,532	$108	57%	2	1	30	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (334)
Brooklyn Gem 2	$68,439	$271	69%	2	1	30	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
Home Immaculée	$41,068	$153	72%	2	1	4	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
2 BR \| Private Home \| Brooklyn \| Backyard \|Parking	$50,194	$142	91%	2	1	30	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Brooklyn small family house apartment	$34,118	$118	79%	2	1	30	$20	❌	❌	❌	N / N	⭐️ 4.8 (23)
The Blue Belle Residence	$73,946	$254	77%	2	2	2	$125	❌	❌	❌	Y / N	⭐️ 5 (18)
Cozy Brooklyn Getaway: Hosted in Sheepshead Bay.	$104,379	$342	75%	2	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (29)
Entire 2-Bedroom Condo Brooklyn-Prospect park	$57,974	$160	99%	2	2	30	$95	❌	❌	✅	Y / Y	⭐️ 4.4 (28)
Shoppers Haven@ Kings Plaza Mall	$40,626	$185	60%	2	1	30	$169	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Lovely Two-Bedroom Apartment in Brooklyn, NY	$58,194	$159	100%	2	1	30	$225	❌	❌	❌	N / Y	⭐️ 4.7 (69)
Fresh and great 2BR	$26,574	$110	66%	2	1	30	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (206)
Clean and renovated! 2 Bedrooms in Bensonhurst	$10,540	$96	30%	2	1	30	$95	❌	❌	❌	N / Y	⭐️ 5 (122)
Welcome to El Dorado..retro Beach bungalow *	$29,880	$157	52%	2	1	30	$80	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Lovely 2 Bedrm 2 Bathrm in Brighton Beach NY	$34,423	$165	57%	2	2	30	$99	❌	❌	✅	Y / Y	⭐️ 5 (34)
Pristine Two-Bed -Sheepshead Bay	$30,435	$126	66%	2	1	30	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Beautiful duplex + the terrace by the lighthouse	$21,838	$117	51%	2	1	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (11)
The Shoppers Haven at Kings Plaza Shopping Mall FP	$19,368	$108	49%	2	1	30	$199	❌	❌	✅	Y / Y	⭐️ 5 (40)
Enjoy Cozy, Quiet, Safe & Convenient Living in NYC	$28,325	$109	71%	2	1	30	$300	❌	❌	❌	N / Y	⭐️ 5 (27)
Sunny 2 bedroom loft - lighthouse and ocean views	$24,637	$127	53%	2	1	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (8)
Panoramic views duplex by the lighthouse	$39,615	$164	66%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
NY 4 Rooms / 2 Bath Near Park, Express B,Q Metro!	$18,499	$133	38%	2	1	30	$120	❌	❌	❌	N / Y	⭐️ 4.2 (24)
2BR Apartment near Brighton b	$52,524	$410	35%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The Jetsons	$35,465	$190	51%	2	1	30	$50	❌	❌	❌	N / Y	⭐️ 5 (40)
Brooklyns Best	$25,994	$106	67%	2	1	30	$70	❌	❌	❌	N / N	⭐️ 4.5 (26)

Return Metrics

56.46% 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)	$3,585	$7,170	$10,755	$14,341	$17,926	$35,852	$107,558
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	$3,585	$7,170	$10,755	$14,341	$17,926	$35,852	$107,558

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.46%

Payback Period Days

646

Return on Investment

56.46%

2400 E 3rd St Brooklyn, New York, 11223

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$65,211

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $252/night at 47% occupancy ($43,259.49). Airbtics projects $186/night at 65% occupancy ($44,157).

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.

$47,353

Avg annual revenue

65%

Avg occupancy rate

$186

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

$10k

$45k

$85k

$125k

$3,585

Profit

Revenue

$65,211

Operating Expenses

$20,477

Operating Income

$44,733

Net Effective Rent

$41,148

Profit (Cash Flow)

$3,585

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

56.46%

Payback Period Days

646