BNBCalc Short Term Rental Rental Arbitrage Analysis 1069 Halsey St, Brooklyn, NY 11207, USA

5 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$98,031

Profit (Cash Flow)

$13,887

Cash on Cash Return

78.3%

Annual Revenue

$98,031

AirDNA projects $440/night at 61% occupancy ($98,031).

BNB Calc projects a 61% occupancy rate, $440 rate per night.

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

Return Metrics

78.34% 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)	$13,887	$27,774	$41,662	$55,549	$69,436	$138,873	$416,621
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	$13,887	$27,774	$41,662	$55,549	$69,436	$138,873	$416,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

78.34%

Payback Period Days

466

Return on Investment

78.34%

1069 Halsey St New York, 11207-1178

5 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact

$98,031

Annual Revenue

AirDNA projects $440/night at 61% occupancy ($98,031.48).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,887

Profit

Revenue

$98,031

Operating Expenses

$24,144

Operating Income

$73,887

Net Effective Rent

$60,000

Profit (Cash Flow)

$13,887

$17,725

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$5,100

Total

$17,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

78.34%

Payback Period Days

466