BNBCalc Short Term Rental Rental Arbitrage Analysis 305 E 85th St #17b, New York, NY 10028, USA

4 bed • 4.5 bath • 14 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$67,059

Profit (Cash Flow)

-$313,059

Cash on Cash Return

-759.4%

Annual Revenue

$67,059

AirDNA projects $270/night at 68% occupancy ($67,058).

BNB Calc projects a 68% occupancy rate, $270 rate per night.

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

Return Metrics

-759.39% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$313,058	-$626,117	-$939,176	-$1,252,235	-$1,565,294	-$3,130,588	-$9,391,765
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	-$313,058	-$626,117	-$939,176	-$1,252,235	-$1,565,294	-$3,130,588	-$9,391,765

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-759.39%

Payback Period Days

Return on Investment

-759.39%

305 E 85th St New York, New York, 10028-4522

4 bed • 4.5 bath • 14 guests

Monthly Rent

Inquire about this property

Contact

New York

Guide

Market

Guide

Market Data

$67,059

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$313,059

Profit

Revenue

$67,059

Operating Expenses

$20,118

Operating Income

$46,941

Net Effective Rent

$360,000

Profit (Cash Flow)

-$313,059

$41,225

Cash Investment

Renos & Furnishing

$11,125

Setup Costs

$30,100

Total

$41,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-759.39%

Payback Period Days