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

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$187,502

Profit (Cash Flow)

$125,966

Cash on Cash Return

1188.4%

Annual Revenue

$187,502

AirDNA projects $744/night at 69% occupancy ($187,501).

BNB Calc projects a 69% occupancy rate, $744 rate per night.

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

Return Metrics

1,188.36% 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)	$125,966	$251,932	$377,899	$503,865	$629,832	$1,259,664	$3,778,993
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	$125,966	$251,932	$377,899	$503,865	$629,832	$1,259,664	$3,778,993

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,188.36%

Payback Period Days

Return on Investment

1,188.36%

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

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Parker

Realtor at Keller Williams

New York

Guide

Market

Guide

Market Data

$187,502

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$125,966

Profit

Revenue

$187,502

Operating Expenses

$41,535

Operating Income

$145,966

Net Effective Rent

$20,000

Profit (Cash Flow)

$125,966

$10,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$2,100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,188.36%

Payback Period Days