BNBCalc Short Term Rental Rental Arbitrage Analysis 5249 NY-212, Mt Tremper, NY 12457, USA

4 bed • 3 bath • 10 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$79,988

Profit (Cash Flow)

$8,390

Cash on Cash Return

54.7%

Annual Revenue

$79,988

AirDNA projects $438/night at 48% occupancy ($76,788).

BNB Calc projects a 50% occupancy rate, $438 rate per night.

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

Return Metrics

54.65% 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)	$8,389	$16,779	$25,169	$33,559	$41,949	$83,899	$251,698
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	$8,389	$16,779	$25,169	$33,559	$41,949	$83,899	$251,698

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.65%

Payback Period Days

668

Return on Investment

54.65%

5249 NY-212 Mount Tremper, New York, 12457-5402

4 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact

$79,988

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,390

Profit

Revenue

$79,988

Operating Expenses

$17,598

Operating Income

$62,390

Net Effective Rent

$54,000

Profit (Cash Flow)

$8,390

$15,350

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$4,600

Total

$15,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

54.65%

Payback Period Days

668