BNBCalc Short Term Rental Rental Arbitrage Analysis 100 Centre St, New York, NY 10013, USA

2 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$114,000

Profit (Cash Flow)

$69,780

Cash on Cash Return

888.9%

Annual Revenue

$114,000

AirDNA projects $459/night at 68% occupancy ($113,999).

BNB Calc projects a 68% occupancy rate, $459 rate per night.

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

Return Metrics

888.91% 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)	$69,779	$139,559	$209,339	$279,119	$348,899	$697,799	$2,093,398
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	$69,779	$139,559	$209,339	$279,119	$348,899	$697,799	$2,093,398

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

888.91%

Payback Period Days

Return on Investment

888.91%

100 Centre St New York, New York, 10013-4308

2 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$114,000

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$69,780

Profit

Revenue

$114,000

Operating Expenses

$26,220

Operating Income

$87,780

Net Effective Rent

$18,000

Profit (Cash Flow)

$69,780

$7,850

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,600

Total

$7,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

888.91%

Payback Period Days