BNBCalc Short Term Rental Rental Arbitrage Analysis 66 Pearl St, New York, NY 10004, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$85,730

Profit (Cash Flow)

$18,485

Cash on Cash Return

228.9%

Annual Revenue

$85,730

AirDNA projects $326/night at 72% occupancy ($85,730).

BNB Calc projects a 72% occupancy rate, $326 rate per night.

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

Return Metrics

228.91% 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)	$18,485	$36,970	$55,455	$73,940	$92,425	$184,851	$554,554
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	$18,485	$36,970	$55,455	$73,940	$92,425	$184,851	$554,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

228.91%

Payback Period Days

159

Return on Investment

228.91%

66 Pearl St New York, New York, 10004

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$85,730

Annual Revenue

Projected nightly rate is $326/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,485

Profit

Revenue

$85,730

Operating Expenses

$22,545

Operating Income

$63,185

Net Effective Rent

$44,700

Profit (Cash Flow)

$18,485

$8,075

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$3,825

Total

$8,075

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

228.91%

Payback Period Days

159