BNBCalc.com Rental Arbitrage Analysis Report of 100 Jay St, Brooklyn, NY 11201, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

102.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

102.56%

Payback Period Days

356

Return on Investment

102.56%

Annual Revenue

$84,108

AirDNA projects $303/night at 76% occupancy ($84,108).

User selected values for this report: 76% occupancy rate, $303 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,861

Annual Expenses

$22,334

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,261

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$701

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

Property Manager Fee

$0

property-location

100 Jay St Brooklyn, New York, 11201

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$84,108

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

102.56%

Payback Period Days

356