BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

62.45%

Payback Period Days

584

Return on Investment

62.45%

property-location

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

5 bed • 3 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$70,215

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

62.45%

Payback Period Days

584