BNBCalc Short Term Rental Rental Arbitrage Analysis 1263 Broadway apt 1l, Brooklyn, NY 11221, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$53,516

Profit (Cash Flow)

-$241

Cash on Cash Return

-2.6%

Annual Revenue

$53,516

AirDNA projects $222/night at 66% occupancy ($53,515).

BNB Calc projects a 66% occupancy rate, $222 rate per night.

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

Return Metrics

-2.59% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$241	-$482	-$724	-$965	-$1,207	-$2,414	-$7,244
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	-$241	-$482	-$724	-$965	-$1,207	-$2,414	-$7,244

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.59%

Payback Period Days

Return on Investment

-2.59%

1263 Broadway New York, 11221-2908

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact

$53,516

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$241

Profit

Revenue

$53,516

Operating Expenses

$18,357

Operating Income

$35,159

Net Effective Rent

$35,400

Profit (Cash Flow)

-$241

$9,300

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,050

Total

$9,300

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-2.59%

Payback Period Days