BNBCalc Short Term Rental Rental Arbitrage Analysis 340 E 55th St, New York, NY, 10022

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$83,389

Profit (Cash Flow)

$18,548

Cash on Cash Return

426.4%

Annual Revenue

$83,389

AirDNA projects $243/night at 53% occupancy ($47,039). Airbtics projects $259/night at 62% occupancy ($58,650). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,498	$51,869	$84,351	$129,103
Occupancy	50%	58%	79%	88%
Nightly Rate	$185	$241	$289	$398

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cute studio apartment	$92,413	$281	89%	1	1	3	$100	❌	❌	❌	N / N	⭐️ 5 (32)
Midtown East Condo Near Central Park	$124,562	$342	99%	1	1	6	$95	❌	❌	❌	Y / Y	⭐️ 5 (89)
One BR duplex loft in midtown east townhouse - 44	$32,281	$140	63%	1	1	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (27)
101- 1 BR Apt w/Living Room in luxury building	$43,284	$219	54%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (10)
Modern One Bedroom in Midtown East - w/d in unit!	$67,198	$340	54%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful 1BR Apt in Midtown East \| Terrace, Gym & More	$51,584	$261	54%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 0 (1)
Bright 1 BR unit in luxury amenity building	$42,676	$220	53%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cosy Studio Perfect for 2!	$46,162	$125	97%	1	1	5	$200	❌	❌	❌	N / N	⭐️ 4.9 (10)
Entire Studio - Cozy Home in Midtown Manhattan	$69,686	$272	70%	1	1	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern 1 Bedroom 5FL with Marble Bathroom	$50,120	$167	82%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
IDEAL One bedroom apt by Central Park! Extra clean	$20,204	$138	40%	1	1	30	$89	❌	❌	❌	N / Y	⭐️ 4.5 (163)
The Golden unicorn	$52,363	$251	57%	1	1	30	$280	❌	❌	✅	Y / Y	⭐️ 5 (3)
1 BR Apt w/ Living Room+Office in Luxury Building	$49,600	$242	56%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (12)
THE SNUG Luxury Studio at 56th/Park	$30,648	$106	79%	1	1	30	$150	❌	❌	❌	N / Y	⭐️ 5 (59)
504 - Bright 1 BR unit in luxury amenity building	$44,140	$201	60%	1	1	30	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lovely one bedroom 52nd east manhattan	$56,685	$242	64%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxurious, Fully Furnished One Bedroom Apartment!	$64,398	$255	69%	1	1	30	$149	❌	❌	❌	Y / Y	⭐️ 5 (13)
Stylish Studio with exclusive Terrace	$33,496	$176	52%	1	1	30	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (162)
Stylish Large 1 Bedroom Apartment near the UN	$66,994	$208	88%	1	2	30	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)
AKA Sutton Place w/ Indoor Pool, 24/7 Onsite Team	$68,187	$414	45%	1	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Blueground \| Midtown E, doorman, nr Central Park	$66,894	$373	49%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (1)
503 - 1 BR unit in luxury amenity building	$29,463	$175	46%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxe Studio with Charming Juliet Balcony	$61,488	$200	84%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
32) Perfect for businesses!	$100,490	$312	88%	1	1	30	$120	❌	❌	✅	Y / Y	⭐️ 5 (1)
Third floor Apartment, True New York Lifestyle.	$34,719	$186	51%	1	1	30	$0	❌	❌	❌	N / N	⭐️ 0 (0)
203 - 1 Bedroom Apt in luxury amenity building	$33,306	$182	50%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (7)
One bedroom apartment central of midtown Manhattan	$50,239	$259	53%	1	1	30	$199	❌	❌	❌	Y / Y	⭐️ 5 (97)
Furnished Lux Apt W/ River Views	$69,466	$260	73%	1	2	30	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
1BR unit with big porch in luxury amenity building	$46,750	$241	53%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
Quiet Sutton Place Apt, Close to MSK Hospital	$44,363	$391	31%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Amazing Stay In Manhattan-Midtown East \|Restaurant	$113,916	$415	75%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Chic UES Apt w/ Housekeeping	$77,226	$422	50%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Fully Renovated Gem Midtown East	$66,222	$218	83%	1	1	30	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Midtown East Gem with PRIVATE Terrace	$38,538	$130	81%	1	1	30	$125	❌	❌	❌	N / Y	⭐️ 4.8 (12)
403 - 1 Bedroom unit in luxury amenity building	$50,023	$173	79%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stay The Night In Manhattan-Midtown East \| Bar	$95,897	$397	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy apt in heart Manhattan #18	$60,347	$220	72%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.8 (12)
304 - 1 BR unit in luxury amenity building	$31,162	$198	43%	1	1	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (9)
Centrally located midtown east	$40,254	$282	39%	1	1	30	$120	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

426.39% 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)	$18,548	$37,096	$55,644	$74,193	$92,741	$185,483	$556,449
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	$18,548	$37,096	$55,644	$74,193	$92,741	$185,483	$556,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

426.39%

Payback Period Days

Return on Investment

426.39%

340 E 55th St 3b New York, New York, 10022

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$83,389

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $243/night at 53% occupancy ($47,039.77). Airbtics projects $259/night at 62% occupancy ($58,650).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$56,808

Avg annual revenue

62%

Avg occupancy rate

$259

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

$55k

$90k

$125k

$18,548

Profit

Revenue

$83,389

Operating Expenses

$22,841

Operating Income

$60,548

Net Effective Rent

$42,000

Profit (Cash Flow)

$18,548

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

426.39%

Payback Period Days