BNBCalc Short Term Rental Rental Arbitrage Analysis 333 Lafayette Ave, Brooklyn, NY, 11238

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$52,595

Profit (Cash Flow)

-$10,402

Cash on Cash Return

-239.1%

Annual Revenue

$52,595

AirDNA projects $183/night at 79% occupancy ($52,803). Airbtics projects $192/night at 75% occupancy ($52,595). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,368	$54,166	$75,573	$98,928
Occupancy	61%	78%	89%	95%
Nightly Rate	$137	$186	$228	$279

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Charming Clinton Hill Haven	$77,376	$217	96%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 5 (59)
Clinton Hill - Relax in Brooklyn & OutdoorSpace	$85,504	$277	83%	1	1	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (60)
Brooklyn stylish studio apartment!	$60,266	$166	95%	1	1	1	$105	❌	❌	❌	N / Y	⭐️ 5 (317)
Clinton Hill - Stunning 1 bedroom	$75,148	$236	87%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (58)
Brooklyn Getaway with work space	$70,619	$227	85%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (52)
The Allure	$66,090	$207	86%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (91)
Private suite in Fortgreene Brooklyn	$40,762	$126	86%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy 1.5BR Apartment in Brooklyn	$92,824	$278	90%	1	1	2	$115	❌	❌	✅	N / Y	⭐️ 5 (189)
Garden-level in Bed-Stuy.1 block from G train	$73,361	$200	100%	1	1	5	$65	❌	❌	✅	N / Y	⭐️ 5 (50)
The Luxe Loft	$57,364	$199	77%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (93)
Prime Location!Cozy apt in Prospect Height 1Br/1Ba	$111,537	$380	79%	1	1	3	$150	❌	❌	✅	N / Y	⭐️ 4.5 (19)
Beautiful Brooklyn space in Prospect Heights!	$67,397	$209	87%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 5 (288)
Beautiful Guest Suite w/Backyard	$57,569	$213	73%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (44)
Exclusive Suite~Backyard~10' Ceilings~King Bed	$83,855	$254	89%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (41)
Designed space w/ Laundry - 6 subway stops to NYC	$34,605	$155	61%	1	1	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (55)
Authentic Private Sunny Room in Brooklyn NY	$48,572	$133	94%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.5 (287)
Charming Brownstone Garden Suite w Outdoor Space	$101,894	$290	96%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (169)
Fort Greene - townhouse suite	$67,850	$234	78%	1	1	3	$127	❌	❌	❌	Y / Y	⭐️ 5 (157)
Fam-friendly duplex w parking ~ steps to train!	$114,335	$351	89%	1	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Brownstone Apt, 1min to Subway, 20min to Manhattan	$93,725	$291	88%	1	1	30	$135	❌	❌	❌	Y / Y	⭐️ 5 (95)
Spacious suite, 10-min to subways	$67,073	$187	98%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (43)
Sunny, Home Away from Home	$51,386	$180	78%	1	1	30	$100	❌	❌	❌	N / Y	⭐️ 5 (84)
Beautiful 1BD Condo in Clinton Hill, Brooklyn	$31,146	$185	46%	1	1	30	$80	✅	❌	❌	Y / Y	⭐️ 5 (19)
Lovely Brooklyn Brownstone Home	$30,313	$202	41%	1	1	30	$140	❌	❌	❌	Y / Y	⭐️ 5 (148)
carriage house apartment	$24,316	$151	44%	1	1	30	$80	❌	❌	❌	N / Y	⭐️ 4.8 (544)
Modern garden apartment	$45,794	$136	92%	1	1.5	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Secluded Garden 1 bedroom Apartment -Clinton Hill	$55,223	$164	92%	1	1	30	$150	❌	❌	✅	N / Y	⭐️ 5 (52)
Vintage Vibes: Cozy Brooklyn Haven in Clinton Hill	$29,251	$108	74%	1	1	30	$125	❌	❌	❌	N / Y	⭐️ 4.5 (304)
Beautiful apartment in awesome Clinton Hill!	$22,692	$100	62%	1	1	30	$100	❌	❌	❌	N / Y	⭐️ 5 (71)
One-bedroom garden apartment	$30,363	$136	61%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Garden apartment close to Manhattan	$35,675	$171	57%	1	1	30	$60	❌	❌	❌	Y / Y	⭐️ 5 (136)
1 1/2 Bedroom Exclusive Apt. #4	$26,718	$146	50%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 0 (2)
Sprawling Sunny 2 Fl. Penthouse w/ Private Patios	$72,203	$274	72%	1	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Guest Suite in Brooklyn Brownstone.	$44,865	$227	54%	1	1	30	$150	❌	❌	✅	N / Y	⭐️ 5 (167)
Cozy Clinton Hill Crib On Classon	$17,130	$60	78%	1	1	30	$0	❌	❌	❌	N / N	⭐️ 0 (2)
Lefferts Bliss apartment. Starting $129 per nite	$24,749	$138	49%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (107)
Entire 1bdrm cnr of Fort Greene- off Park	$36,971	$111	91%	1	1	30	$300	❌	❌	❌	N / Y	⭐️ 5 (17)
Loft Apartment	$26,149	$152	47%	1	1	30	$0	❌	❌	❌	N / N	⭐️ 4.6 (179)
The Lefferts Manor Starting $129 per night	$36,996	$133	76%	1	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (100)
Bedstuy High Ceilin’ Haven 50 steps to the Train	$15,613	$79	54%	1	1	30	$40	❌	❌	❌	N / Y	⭐️ 4.5 (58)

Return Metrics

-239.13% 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)	-$10,402	-$20,804	-$31,206	-$41,608	-$52,011	-$104,022	-$312,066
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	-$10,402	-$20,804	-$31,206	-$41,608	-$52,011	-$104,022	-$312,066

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-239.13%

Payback Period Days

Return on Investment

-239.13%

333 Lafayette Ave Brooklyn, New York, 11238

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$52,595

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 79% occupancy.Projected nightly rate is $192/night at 75% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$55,131

Avg annual revenue

75%

Avg occupancy rate

$192

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$80k

$115k

-$10,402

Profit

Revenue

$52,595

Operating Expenses

$18,837

Operating Income

$33,758

Net Effective Rent

$44,160

Profit (Cash Flow)

-$10,402

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-239.13%

Payback Period Days