BNBCalc.com Rental Arbitrage Analysis Report of 50 W 34th St., New York, NY 10001, USA

1 bed • 1 bath • 2 guests • $4,900

BNB

Calc

Return Metrics

-53.1% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-53.1%

Payback Period Days

0

Return on Investment

-53.1%

Annual Revenue

$75,733

AirDNA projects $377/night at 55% occupancy ($75,733).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,820

Annual Expenses

$21,845

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,191

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$631

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

Property Manager Fee

$0

50 W 34th St. New York, New York, 10001

1 bed • 1 bath • 2 guests • $4,900

Annual Revenue

$75,733

Profit (Cash Flow)

-$4,912

No payback period

Cash on Cash Return

-53.1%

Annual Revenue

$75,733

AirDNA projects $377/night at 55% occupancy ($75,733)

Occupancy Rate

Avg Daily Rate

Return Metrics

-53.1% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-53.1%

Payback Period Days

0