BNBCalc.com Rental Arbitrage Analysis Report of 3127 US-9, Cold Spring, NY 10516, USA

3 bed • 1 bath • 7 guests • $0

BNB

Calc

Return Metrics

-20.04% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.04%

Payback Period Days

0

Return on Investment

-20.04%

Annual Revenue

$57,292

AirDNA projects $341/night at 46% occupancy ($57,292).

User selected values for this report: 46% occupancy rate, $341 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,571

Annual Expenses

$18,848

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,037

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$477

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

$0

property-location

3127 US-9 Cold Spring, New York, 10516-3869

3 bed • 1 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$57,292

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-20.04%

Payback Period Days

0