BNBCalc Short Term Rental Rental Arbitrage Analysis 616 Thurston Rd, Rochester, NY 14619, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$28,726

Profit (Cash Flow)

$1,652

Cash on Cash Return

22.5%

Annual Revenue

$28,726

AirDNA projects $143/night at 55% occupancy ($28,726).

BNB Calc projects a 55.00000000000001% occupancy rate, $143 rate per night.

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

Return Metrics

22.49% 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)	$1,652	$3,304	$4,956	$6,608	$8,260	$16,520	$49,560
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	$1,652	$3,304	$4,956	$6,608	$8,260	$16,520	$49,560

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.49%

Payback Period Days

1623

Return on Investment

22.49%

616 Thurston Rd Rochester, New York, 14619-2131

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Rochester

Guide

$28,726

Annual Revenue

Projected nightly rate is $143/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,652

Profit

Revenue

$28,726

Operating Expenses

$15,134

Operating Income

$13,592

Net Effective Rent

$11,940

Profit (Cash Flow)

$1,652

$7,345

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,095

Total

$7,345

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

22.49%

Payback Period Days

1623