BNBCalc.com Rental Arbitrage Analysis Report of 25 Waterside Plaza, New York, NY 10010, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

71.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

71.43%

Payback Period Days

511

Return on Investment

71.43%

Annual Revenue

$70,675

AirDNA projects $258/night at 75% occupancy ($70,674).

User selected values for this report: 75% occupancy rate, $258 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,716

Annual Expenses

$20,588

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,149

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$589

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

Property Manager Fee

$0

property-location

25 Waterside Plaza New York, New York, 10010-2621

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$70,675

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

71.43%

Payback Period Days

511