BNBCalc Short Term Rental Rental Arbitrage Analysis 44 Gramercy Park N, New York, NY 10010, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$186,895

Profit (Cash Flow)

$103,199

Cash on Cash Return

819.0%

Annual Revenue

$186,895

AirDNA projects $731/night at 70% occupancy ($186,895).

BNB Calc projects a 70% occupancy rate, $731 rate per night.

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

Return Metrics

819.03% 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)	$103,198	$206,397	$309,596	$412,795	$515,994	$1,031,989	$3,095,968
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	$103,198	$206,397	$309,596	$412,795	$515,994	$1,031,989	$3,095,968

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

819.03%

Payback Period Days

Return on Investment

819.03%

44 Gramercy Park N New York, New York, 10010-6326

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$186,895

Annual Revenue

AirDNA projects $731/night at 70% occupancy ($186,895.35).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$103,199

Profit

Revenue

$186,895

Operating Expenses

$35,696

Operating Income

$151,199

Net Effective Rent

$48,000

Profit (Cash Flow)

$103,199

$12,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$4,100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

819.03%

Payback Period Days