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 1449 Broadway #3r, Brooklyn, NY 11221, USA

6 bed • 2.5 bath • 12 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$121,078

Profit (Cash Flow)

$21,938

Cash on Cash Return

105.9%

Annual Revenue

$121,078

AirDNA projects $442/night at 66% occupancy ($106,548).

BNB Calc projects a 75% occupancy rate, $442 rate per night.

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


Return Metrics

105.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,938$43,876$65,814$87,752$109,690$219,381$658,145
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$21,938$43,876$65,814$87,752$109,690$219,381$658,145

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

105.85%

Payback Period Days

345

Return on Investment

105.85%

property-location

1449 Broadway New York, 11221

6 bed • 2.5 bath • 12 guests

Agent

Inquire about this property

Contact

$121,078

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$21,938

Profit

Revenue

$121,078

Operating Expenses

$27,140

Operating Income

$93,938

Net Effective Rent

$72,000

Profit (Cash Flow)

$21,938

$20,725

Cash Investment

Renos & Furnishing

$14,625

Setup Costs

$6,100

Total

$20,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

105.85%

Payback Period Days

345