BNBCalc Short Term Rental Rental Arbitrage Analysis 345 Park Avenue, New York, NY

6 bed • 5.5 bath • 16 guests • $0

BNB

Calc

Annual Revenue

$264,228

Profit (Cash Flow)

$175,879

Cash on Cash Return

1136.5%

Annual Revenue

$264,228

AirDNA projects $991/night at 73% occupancy ($264,228).

BNB Calc projects a 73% occupancy rate, $991 rate per night.

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

Return Metrics

1,136.53% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$175,878	$351,757	$527,636	$703,515	$879,393	$1,758,787	$5,276,362
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	$175,878	$351,757	$527,636	$703,515	$879,393	$1,758,787	$5,276,362

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,136.53%

Payback Period Days

Return on Investment

1,136.53%

345 Park Ave New York, New York, 10154

6 bed • 5.5 bath • 16 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$264,228

Annual Revenue

Projected nightly rate is $991/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$175,879

Profit

Revenue

$264,228

Operating Expenses

$46,350

Operating Income

$217,879

Net Effective Rent

$42,000

Profit (Cash Flow)

$175,879

$15,475

Cash Investment

Renos & Furnishing

$15,375

Setup Costs

$100

Total

$15,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,136.53%

Payback Period Days