BNBCalc.com Rental Arbitrage Analysis Report of 1120 Bushwick Ave #3b, Brooklyn, NY 11221, USA

3 bed • 2 bath • 6 guests • $3,550

BNB

Calc

Return Metrics

-55.12% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-55.12%

Payback Period Days

0

Return on Investment

-55.12%

Annual Revenue

$55,061

AirDNA projects $201/night at 75% occupancy ($55,060).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,596

Annual Expenses

$19,158

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,019

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$459

Management & Platform Fees

$138

Platform Fee (i.e. Airbnb)

$138

Property Manager Fee

$0

1120 Bushwick Ave New York, New York, 11221-4803

3 bed • 2 bath • 6 guests • $3,550

Edit my contact card

Annual Revenue

$55,061

Profit (Cash Flow)

-$6,697

No payback period

Cash on Cash Return

-55.1%

Annual Revenue

$55,061

AirDNA projects $201/night at 75% occupancy ($55,061)

Occupancy Rate

Avg Daily Rate

Return Metrics

-55.12% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-55.12%

Payback Period Days

0