BNBCalc.com Rental Arbitrage Analysis Report of 735 Bergen St, Brooklyn, NY 11238, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

370.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

370.22%

Payback Period Days

98

Return on Investment

370.22%

Annual Revenue

$58,687

AirDNA projects $206/night at 78% occupancy ($58,687).

User selected values for this report: 78% occupancy rate, $206 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,586

Annual Expenses

$19,029

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,049

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$489

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

Property Manager Fee

$0

property-location

735 Bergen St New York, 11238-3051

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$58,687

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

370.22%

Payback Period Days

98