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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

105.85%

Payback Period Days

345

Return on Investment

105.85%

1449 Broadway New York, 11221

6 bed • 2.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact

$121,078

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

105.85%

Payback Period Days

345