BNBCalc Short Term Rental Rental Arbitrage Analysis 54 Noll St, Brooklyn, NY 11206, USA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$46,393

Profit (Cash Flow)

$4,962

Cash on Cash Return

59.4%

Annual Revenue

$46,393

AirDNA projects $174/night at 73% occupancy ($46,393).

BNB Calc projects a 73% occupancy rate, $174 rate per night.

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

Return Metrics

59.42% 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)	$4,962	$9,924	$14,886	$19,848	$24,810	$49,621	$148,864
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	$4,962	$9,924	$14,886	$19,848	$24,810	$49,621	$148,864

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.42%

Payback Period Days

614

Return on Investment

59.42%

54 Noll St New York, 11206

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Parker

Realtor at Keller Williams

$46,393

Annual Revenue

Projected nightly rate is $174/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,962

Profit

Revenue

$46,393

Operating Expenses

$17,431

Operating Income

$28,962

Net Effective Rent

$24,000

Profit (Cash Flow)

$4,962

$8,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.42%

Payback Period Days

614