BNBCalc Short Term Rental Rental Arbitrage Analysis 123 Washington St, New York, NY 10006, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$88,590

Profit (Cash Flow)

$12,933

Cash on Cash Return

147.9%

Annual Revenue

$88,590

AirDNA projects $315/night at 77% occupancy ($88,589).

BNB Calc projects a 77% occupancy rate, $315 rate per night.

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

Return Metrics

147.89% 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)	$12,933	$25,866	$38,799	$51,732	$64,666	$129,332	$387,997
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	$12,933	$25,866	$38,799	$51,732	$64,666	$129,332	$387,997

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

147.89%

Payback Period Days

246

Return on Investment

147.89%

123 Washington St New York, New York, 10006-1518

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$88,590

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,933

Profit

Revenue

$88,590

Operating Expenses

$22,917

Operating Income

$65,673

Net Effective Rent

$52,740

Profit (Cash Flow)

$12,933

$8,745

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$4,495

Total

$8,745

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

147.89%

Payback Period Days

246