BNBCalc.com Rental Arbitrage Analysis Report of 326 E 11th St, New York, NY 10003, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

338.76% 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

338.76%

Payback Period Days

107

Return on Investment

338.76%

Annual Revenue

$98,850

AirDNA projects $398/night at 68% occupancy ($98,849).

User selected values for this report: 68% occupancy rate, $398 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,021

Annual Expenses

$24,250

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,384

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$824

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

Property Manager Fee

$0

property-location

326 E 11th St New York, New York, 10003-7410

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$98,850

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

338.76%

Payback Period Days

107