BNBCalc Short Term Rental Rental Arbitrage Analysis 71 Nassau St, New York, NY 10038, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$86,563

Profit (Cash Flow)

$15,970

Cash on Cash Return

191.4%

Annual Revenue

$86,563

AirDNA projects $300/night at 79% occupancy ($86,562).

BNB Calc projects a 79% occupancy rate, $300 rate per night.

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

Return Metrics

191.36% 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)	$15,969	$31,939	$47,908	$63,878	$79,848	$159,696	$479,089
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	$15,969	$31,939	$47,908	$63,878	$79,848	$159,696	$479,089

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

191.36%

Payback Period Days

190

Return on Investment

191.36%

71 Nassau St New York, New York, 10038

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$86,563

Annual Revenue

Projected nightly rate is $300/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,970

Profit

Revenue

$86,563

Operating Expenses

$22,653

Operating Income

$63,910

Net Effective Rent

$47,940

Profit (Cash Flow)

$15,970

$8,345

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$4,095

Total

$8,345

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

191.36%

Payback Period Days

190