BNBCalc Short Term Rental Rental Arbitrage Analysis 278 Woodbine St #2, Brooklyn, NY 11221, USA

3 bed • 1 bath • 8 guests • $0

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$53,417

Profit (Cash Flow)

-$5,547

Cash on Cash Return

-47.3%

Annual Revenue

$53,417

AirDNA projects $225/night at 65% occupancy ($53,416).

BNB Calc projects a 65% occupancy rate, $225 rate per night.

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

Return Metrics

-47.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,547	-$11,094	-$16,641	-$22,189	-$27,736	-$55,472	-$166,417
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	-$5,547	-$11,094	-$16,641	-$22,189	-$27,736	-$55,472	-$166,417

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.27%

Payback Period Days

Return on Investment

-47.27%

278 Woodbine St New York, New York, 11221-4746

3 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact

New York

Guide

Market

Guide

Market Data

$53,417

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,547

Profit

Revenue

$53,417

Operating Expenses

$18,344

Operating Income

$35,073

Net Effective Rent

$40,620

Profit (Cash Flow)

-$5,547

$11,735

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$3,485

Total

$11,735

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-47.27%

Payback Period Days