BNBCalc Short Term Rental Rental Arbitrage Analysis 4444 Locust Ave, Homer, NY, USA

4 bed • 4.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$190,489

Profit (Cash Flow)

$153,126

Cash on Cash Return

1352.1%

Annual Revenue

$190,489

AirDNA projects $586/night at 89% occupancy ($190,489).

BNB Calc projects a 89% occupancy rate, $586 rate per night.

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

Return Metrics

1,352.1% 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)	$153,125	$306,251	$459,377	$612,502	$765,628	$1,531,257	$4,593,772
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	$153,125	$306,251	$459,377	$612,502	$765,628	$1,531,257	$4,593,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,352.1%

Payback Period Days

Return on Investment

1,352.1%

4444 Locust Ave Homer, New York, 13077

4 bed • 4.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$190,489

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$153,126

Profit

Revenue

$190,489

Operating Expenses

$36,164

Operating Income

$154,326

Net Effective Rent

$1,200

Profit (Cash Flow)

$153,126

$11,325

Cash Investment

Renos & Furnishing

$11,125

Setup Costs

$200

Total

$11,325

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,352.1%

Payback Period Days