BNBCalc Short Term Rental Rental Arbitrage Analysis 1126 Arthur Kill Rd, Staten Island, NY 10312, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Report by:

sabrinaiquintana@gmail.com

Annual Revenue

$70,215

Profit (Cash Flow)

$10,087

Cash on Cash Return

62.5%

Annual Revenue

$70,215

AirDNA projects $356/night at 54% occupancy ($70,214).

BNB Calc projects a 54% occupancy rate, $356 rate per night.

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

Return Metrics

62.45% 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)	$10,086	$20,173	$30,259	$40,346	$50,433	$100,866	$302,598
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	$10,086	$20,173	$30,259	$40,346	$50,433	$100,866	$302,598

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

62.45%

Payback Period Days

584

Return on Investment

62.45%

1126 Arthur Kill Rd Staten Island, New York, 10312-1429

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$70,215

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,087

Profit

Revenue

$70,215

Operating Expenses

$20,528

Operating Income

$49,687

Net Effective Rent

$39,600

Profit (Cash Flow)

$10,087

$16,150

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$3,400

Total

$16,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

62.45%

Payback Period Days

584