BNBCalc Short Term Rental Rental Arbitrage Analysis 324 E 34th St, New York, NY 10016, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$60,064

Profit (Cash Flow)

$7,856

Cash on Cash Return

110.6%

Annual Revenue

$60,064

AirDNA projects $253/night at 65% occupancy ($60,064).

BNB Calc projects a 65% occupancy rate, $253 rate per night.

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

Return Metrics

110.64% 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)	$7,856	$15,712	$23,568	$31,424	$39,280	$78,560	$235,680
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	$7,856	$15,712	$23,568	$31,424	$39,280	$78,560	$235,680

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

110.64%

Payback Period Days

330

Return on Investment

110.64%

324 E 34th St New York, New York, 10016-4991

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$60,064

Annual Revenue

Projected nightly rate is $253/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,856

Profit

Revenue

$60,064

Operating Expenses

$19,208

Operating Income

$40,856

Net Effective Rent

$33,000

Profit (Cash Flow)

$7,856

$7,100

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,850

Total

$7,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

110.64%

Payback Period Days

330