BNBCalc Short Term Rental Rental Arbitrage Analysis 454 77th St, Brooklyn, NY 11209, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

sabrinaiquintana@gmail.com

Annual Revenue

$52,515

Profit (Cash Flow)

$7,888

Cash on Cash Return

92.3%

Annual Revenue

$52,515

AirDNA projects $182/night at 79% occupancy ($52,514).

BNB Calc projects a 79% occupancy rate, $182 rate per night.

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

Return Metrics

92.25% 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)	$7,887	$15,775	$23,663	$31,551	$39,439	$78,878	$236,635
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	$7,887	$15,775	$23,663	$31,551	$39,439	$78,878	$236,635

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.25%

Payback Period Days

395

Return on Investment

92.25%

454 77th St Brooklyn, New York, 11209-3206

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$52,515

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,888

Profit

Revenue

$52,515

Operating Expenses

$18,227

Operating Income

$34,288

Net Effective Rent

$26,400

Profit (Cash Flow)

$7,888

$8,550

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,300

Total

$8,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

92.25%

Payback Period Days

395