BNBCalc Short Term Rental Rental Arbitrage Analysis 44 Gramercy Park N, New York, NY 10010, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$187,502

Profit (Cash Flow)

$134,926

Cash on Cash Return

1349.3%

Annual Revenue

$187,502

AirDNA projects $744/night at 69% occupancy ($187,501).

BNB Calc projects a 69% occupancy rate, $744 rate per night.

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

Return Metrics

1,349.26% 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)	$134,926	$269,852	$404,779	$539,705	$674,632	$1,349,264	$4,047,793
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	$134,926	$269,852	$404,779	$539,705	$674,632	$1,349,264	$4,047,793

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,349.26%

Payback Period Days

Return on Investment

1,349.26%

44 Gramercy Park N New York, New York, 10010-6326

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$187,502

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$134,926

Profit

Revenue

$187,502

Operating Expenses

$35,775

Operating Income

$151,726

Net Effective Rent

$16,800

Profit (Cash Flow)

$134,926

$10,000

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$1,500

Total

$10,000

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,349.26%

Payback Period Days