BNBCalc Short Term Rental Rental Arbitrage Analysis 1915 Owego Hill Road, Cortland, NY, USA

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$47,482

Profit (Cash Flow)

$19,109

Cash on Cash Return

78.8%

Annual Revenue

$47,482

AirDNA projects $260/night at 56% occupancy ($53,179).

BNB Calc projects a 50% occupancy rate, $260 rate per night.

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

Return Metrics

78.8% 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)	$19,109	$38,218	$57,327	$76,436	$95,545	$191,090	$573,272
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	$19,109	$38,218	$57,327	$76,436	$95,545	$191,090	$573,272

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

78.8%

Payback Period Days

463

Return on Investment

78.8%

1915 Owego Hill Rd Cortland, New York, 13045-9423

3 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$47,482

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,109

Profit

Revenue

$47,482

Operating Expenses

$17,573

Operating Income

$29,909

Net Effective Rent

$10,800

Profit (Cash Flow)

$19,109

$24,250

Cash Investment

Renos & Furnishing

$23,250

Setup Costs

$1,000

Total

$24,250

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

78.8%

Payback Period Days

463