BNBCalc Short Term Rental Rental Arbitrage Analysis 120 W 132nd St, New York, NY 10027, USA

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Report by:

sabrinaiquintana@gmail.com

Annual Revenue

$120,472

Profit (Cash Flow)

$33,411

Cash on Cash Return

241.2%

Annual Revenue

$120,472

AirDNA projects $589/night at 56% occupancy ($120,472).

BNB Calc projects a 56.00000000000001% occupancy rate, $589 rate per night.

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

Return Metrics

241.23% 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)	$33,410	$66,821	$100,232	$133,642	$167,053	$334,107	$1,002,321
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	$33,410	$66,821	$100,232	$133,642	$167,053	$334,107	$1,002,321

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

241.23%

Payback Period Days

151

Return on Investment

241.23%

120 W 132nd St New York, New York, 10027-7802

3 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$120,472

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,411

Profit

Revenue

$120,472

Operating Expenses

$27,061

Operating Income

$93,411

Net Effective Rent

$60,000

Profit (Cash Flow)

$33,411

$13,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$5,100

Total

$13,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

241.23%

Payback Period Days

151