BNBCalc Short Term Rental Rental Arbitrage Analysis 123-15 25th Ave, Flushing, NY 11356, USA

3 bed • 2 bath • 3 guests • $0

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$60,689

Profit (Cash Flow)

$13,427

Cash on Cash Return

122.8%

Annual Revenue

$60,689

AirDNA projects $268/night at 62% occupancy ($60,688).

BNB Calc projects a 62% occupancy rate, $268 rate per night.

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

Return Metrics

122.83% 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)	$13,427	$26,854	$40,282	$53,709	$67,136	$134,273	$402,821
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	$13,427	$26,854	$40,282	$53,709	$67,136	$134,273	$402,821

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

122.83%

Payback Period Days

297

Return on Investment

122.83%

123-15 25th Ave New York, New York, 11356-2611

3 bed • 2 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$60,689

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,427

Profit

Revenue

$60,689

Operating Expenses

$19,290

Operating Income

$41,399

Net Effective Rent

$27,972

Profit (Cash Flow)

$13,427

$10,931

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,431

Total

$10,931

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

122.83%

Payback Period Days

297