BNBCalc Short Term Rental Rental Arbitrage Analysis 1879 Troutman Street, Flushing, NY

5 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$140,710

Profit (Cash Flow)

$110,406

Cash on Cash Return

894.0%

Annual Revenue

$140,710

AirDNA projects $575/night at 67% occupancy ($140,710).

BNB Calc projects a 67% occupancy rate, $575 rate per night.

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

Return Metrics

893.97% 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)	$110,405	$220,811	$331,217	$441,623	$552,029	$1,104,059	$3,312,177
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	$110,405	$220,811	$331,217	$441,623	$552,029	$1,104,059	$3,312,177

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

893.97%

Payback Period Days

Return on Investment

893.97%

18-79 Troutman St Queens, New York, 11385

5 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$140,710

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$110,406

Profit

Revenue

$140,710

Operating Expenses

$30,292

Operating Income

$110,418

Net Effective Rent

$12

Profit (Cash Flow)

$110,406

$12,350

Cash Investment

Renos & Furnishing

$12,250

Setup Costs

$100

Total

$12,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

893.97%

Payback Period Days