BNBCalc Short Term Rental Rental Arbitrage Analysis 635 W 42nd St, New York, NY 10036, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$50,491

Profit (Cash Flow)

$6,727

Cash on Cash Return

98.2%

Annual Revenue

$50,491

AirDNA projects $384/night at 59% occupancy ($82,749).

BNB Calc projects a 36% occupancy rate, $384 rate per night.

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

Return Metrics

98.21% 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)	$6,727	$13,454	$20,182	$26,909	$33,637	$67,274	$201,823
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	$6,727	$13,454	$20,182	$26,909	$33,637	$67,274	$201,823

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.21%

Payback Period Days

371

Return on Investment

98.21%

635 W 42nd St New York, New York, 10036

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$50,491

Annual Revenue

Projected nightly rate is $384/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,727

Profit

Revenue

$50,491

Operating Expenses

$13,764

Operating Income

$36,727

Net Effective Rent

$30,000

Profit (Cash Flow)

$6,727

$6,850

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,600

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

98.21%

Payback Period Days

371