BNBCalc Short Term Rental Rental Arbitrage Analysis Van Cortlandt Park, The Bronx, NY, USA

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$50,623

Profit (Cash Flow)

$20,522

Cash on Cash Return

254.9%

Annual Revenue

$50,623

AirDNA projects $211/night at 49% occupancy ($37,762).

BNB Calc projects a 77% occupancy rate, $180 rate per night.

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

Return Metrics

254.92% 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)	$20,521	$41,043	$61,565	$82,087	$102,609	$205,218	$615,655
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	$20,521	$41,043	$61,565	$82,087	$102,609	$205,218	$615,655

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

254.92%

Payback Period Days

143

Return on Investment

254.92%

Van Cortlandt Park New York

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$50,623

Annual Revenue

Projected nightly rate is $211/night at 49% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,522

Profit

Revenue

$50,623

Operating Expenses

$9,701

Operating Income

$40,922

Net Effective Rent

$20,400

Profit (Cash Flow)

$20,522

$8,050

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,800

Total

$8,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

254.92%

Payback Period Days

143