BNBCalc Short Term Rental Rental Arbitrage Analysis 333 4th St

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$57,440

Profit (Cash Flow)

$14,437

Cash on Cash Return

331.9%

Annual Revenue

$57,440

AirDNA projects $105/night at 98% occupancy ($37,583). Airbtics projects $198/night at 72% occupancy ($52,069). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,694	$47,321	$70,466	$95,305
Occupancy	62%	69%	81%	94%
Nightly Rate	$164	$185	$235	$274

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright Private Bedroom Suite	$31,732	$170	51%	1	1	30	$140	❌	❌	❌	N / Y	⭐️ 5 (108)
Lovely Park Slope Apt w. Private Bed/Bath/Entrance	$65,990	$194	92%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (159)
Personal suite with kitchenette , bath and BR	$88,277	$252	95%	1	1	5	$60	❌	❌	✅	Y / Y	⭐️ 5 (72)
Modern Comfort: Spacious & Lovely Garden Apt.	$57,287	$182	86%	1	2	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (131)
Beautiful Grdn. Apt. in Park Slope	$32,355	$130	68%	1	1	30	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (313)
Gorgeous Garden Guest Suite in Park Slope	$74,730	$249	82%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (269)
Charming Brownstone Garden Suite w Outdoor Space	$99,772	$290	94%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (156)
Beautiful Brooklyn space in Prospect Heights!	$48,672	$165	80%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 5 (271)
Prime Location!Cozy apt in Prospect Height 1Br/1Ba	$113,655	$388	79%	1	1	3	$150	❌	❌	✅	N / Y	⭐️ 4.5 (19)
Guest Overflow	$32,677	$186	48%	1	1	30	$125	❌	❌	❌	N / Y	⭐️ 4.9 (83)
Privacy, comfort, style in the heart of Park Slope	$54,109	$154	96%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (234)
Stunning brand new Park Slope 1BR	$70,682	$284	68%	1	1	30	$300	❌	❌	✅	Y / Y	⭐️ 5 (7)
Private Garden Apt in Park Slope, Brooklyn, NYC	$45,205	$179	69%	1	1	180	$70	❌	❌	❌	Y / Y	⭐️ 5 (175)
Sanctuary in Park Slope	$39,938	$176	62%	1	1	30	$125	❌	❌	❌	N / Y	⭐️ 4.7 (34)
Garden Apt in the Heart of Park Slope	$56,730	$250	62%	1	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (33)
Large 1 bed with outdoor space in north Park Slope	$36,958	$198	51%	1	1	30	$80	❌	❌	✅	N / Y	⭐️ 4.7 (56)
Oasis in Park Slope	$44,699	$177	69%	1	1	30	$125	❌	❌	❌	N / Y	⭐️ 5 (46)
Garden Apartment at House on 11th	$22,113	$114	53%	1	1	30	$100	❌	❌	❌	N / Y	⭐️ 4.6 (148)
Magnolia Manor by Rove Travel \| 1BR Condo w/Patio	$68,944	$273	69%	1	1	30	$225	❌	❌	❌	Y / Y	⭐️ 5 (74)
Haven in Park Slope	$61,665	$208	81%	1	1	30	$125	❌	❌	❌	N / Y	⭐️ 4.9 (67)
Garden Apartment in Carroll Gardens	$30,452	$130	64%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (91)
Welcoming Park Slope Garden Apt.	$35,971	$234	42%	1	1	30	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
Classic Townhouse 1BD Park Slope, nr Prospect Park	$42,222	$206	56%	1	1	30	$150	❌	❌	✅	N / Y	⭐️ 4.7 (6)
Lovely 1-Bedroom Penthouse Loft in Park Slope	$50,947	$240	58%	1	1	30	$49	❌	❌	❌	Y / Y	⭐️ 5 (31)
Perfect Brooklyn Neighborhood Apartment	$29,865	$102	80%	1	1	30	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
The President Studio	$42,215	$146	79%	1	1	30	$120	❌	❌	❌	N / Y	⭐️ 4.8 (108)
Modern 1-bedroom w/ incredible view of City	$57,810	$195	81%	1	1	30	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Union Lane by Rove Travel \| 1BR Park Slope Apt	$66,428	$242	75%	1	1	30	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Newly renovated 1BR+ in Park Slope	$48,554	$198	67%	1	1	31	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (280)
Spacious 1 Bedroom Apt, Prospect Hts/Park Slope	$51,881	$225	63%	1	1	30	$70	❌	❌	❌	Y / Y	⭐️ 5 (26)
Beautiful 1 bedroom with lovely garden in BK	$51,005	$208	67%	1	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.8 (57)
Modern, renovated one bedroom apartment	$52,137	$185	77%	1	1	30	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (261)
Sweet Sunny Apt in prime Park Slope Location	$39,748	$181	60%	1	1	30	$85	❌	❌	❌	N / Y	⭐️ 5 (43)
Lovely, Spacious Garden Apartment in Park Slope	$46,848	$128	100%	1	1	30	$95	❌	❌	❌	N / Y	⭐️ 4.8 (13)
Newly Renovated 1BR, Private Entry in Park Slope	$41,670	$165	69%	1	1	30	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Cozy & fully furnished One-Bedroom in Park Slope	$90,421	$305	81%	1	1	30	$183	❌	❌	✅	N / Y	⭐️ 5 (7)
Cozy Classic Park Slope 1BD, nr Prospect Park	$26,846	$163	45%	1	1	30	$150	❌	❌	✅	N / Y	⭐️ 4 (1)
Spacious Studio in Park Slope with Backyard Access	$39,528	$135	80%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (210)
Apt in Heart of Park Slope	$54,846	$185	81%	1	1	30	$200	❌	❌	✅	N / N	⭐️ 4.8 (7)
Stylish studio in tranquil, tree-lined Park Slope	$47,580	$130	100%	1	1	30	$75	❌	❌	❌	Y / Y	⭐️ 5 (8)

Return Metrics

331.88% 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)	$14,436	$28,873	$43,310	$57,747	$72,184	$144,368	$433,104
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	$14,436	$28,873	$43,310	$57,747	$72,184	$144,368	$433,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

331.88%

Payback Period Days

110

Return on Investment

331.88%

333 4th St Brooklyn, NY, 11215

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,440

Annual Revenue

BNBCalc predicts this property will get $198 per night with 72% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,514

Avg annual revenue

74%

Avg occupancy rate

$197

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

$20k

$50k

$80k

$115k

$14,437

Profit

Revenue

$57,440

Operating Expenses

$8,203

Operating Income

$49,237

Net Effective Rent

$34,800

Profit (Cash Flow)

$14,437

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

331.88%

Payback Period Days

110