BNBCalc Short Term Rental Rental Arbitrage Analysis 335 Winthrop St, Brooklyn, NY 11225, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$164,141

Profit (Cash Flow)

$35,402

Cash on Cash Return

169.8%

Annual Revenue

$164,141

AirDNA projects $642/night at 70% occupancy ($164,140).

BNB Calc projects a 70% occupancy rate, $642 rate per night.

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

Return Metrics

169.79% 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)	$35,402	$70,804	$106,207	$141,609	$177,011	$354,023	$1,062,071
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	$35,402	$70,804	$106,207	$141,609	$177,011	$354,023	$1,062,071

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.79%

Payback Period Days

215

Return on Investment

169.79%

335 Winthrop St Brooklyn, New York, 11225-3813

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$164,141

Annual Revenue

Projected nightly rate is $642/night at 70% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,402

Profit

Revenue

$164,141

Operating Expenses

$32,738

Operating Income

$131,402

Net Effective Rent

$96,000

Profit (Cash Flow)

$35,402

$20,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$8,100

Total

$20,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

169.79%

Payback Period Days

215