BNBCalc Short Term Rental Rental Arbitrage Analysis 248 McKibbin St #3p, Brooklyn, NY 11206, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$71,723

Profit (Cash Flow)

$8,239

Cash on Cash Return

74.5%

Annual Revenue

$71,723

AirDNA projects $269/night at 73% occupancy ($71,722).

BNB Calc projects a 73% occupancy rate, $269 rate per night.

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

Return Metrics

74.51% 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)	$8,238	$16,477	$24,716	$32,955	$41,194	$82,389	$247,169
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	$8,238	$16,477	$24,716	$32,955	$41,194	$82,389	$247,169

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.51%

Payback Period Days

490

Return on Investment

74.51%

248 McKibbin St #3p New York, New York, 11206

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Parker

Realtor at Keller Williams

New York

Guide

Market

Guide

Market Data

$71,723

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,239

Profit

Revenue

$71,723

Operating Expenses

$17,484

Operating Income

$54,239

Net Effective Rent

$46,000

Profit (Cash Flow)

$8,239

$11,057

Cash Investment

Renos & Furnishing

$6,957

Setup Costs

$4,100

Total

$11,057

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

74.51%

Payback Period Days

490