BNBCalc.com Rental Arbitrage Analysis Report of 283 3rd Ave, New York, NY 10010, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

696.7% 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

696.7%

Payback Period Days

52

Return on Investment

696.7%

Annual Revenue

$167,066

AirDNA projects $579/night at 79% occupancy ($167,066).

User selected values for this report: 79% occupancy rate, $579 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,760

Annual Expenses

$33,119

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,952

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,392

Management & Platform Fees

$418

Platform Fee (i.e. Airbnb)

$418

Property Manager Fee

$0

property-location

283 3rd Ave New York, New York, 10010

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$167,066

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

696.7%

Payback Period Days

52