BNBCalc Short Term Rental Rental Arbitrage Analysis 82 Irving Pl, New York, NY 10003, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

manager@goldenchildcompany.com

Annual Revenue

$87,659

Profit (Cash Flow)

$22,923

Cash on Cash Return

292.2%

Annual Revenue

$87,659

AirDNA projects $320/night at 75% occupancy ($87,658).

BNB Calc projects a 75% occupancy rate, $320 rate per night.

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

Return Metrics

292.19% 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)	$22,922	$45,845	$68,768	$91,691	$114,614	$229,229	$687,688
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	$22,922	$45,845	$68,768	$91,691	$114,614	$229,229	$687,688

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

292.19%

Payback Period Days

124

Return on Investment

292.19%

82 Irving Pl New York, New York, 10003

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$87,659

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,923

Profit

Revenue

$87,659

Operating Expenses

$22,796

Operating Income

$64,863

Net Effective Rent

$41,940

Profit (Cash Flow)

$22,923

$7,845

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$3,595

Total

$7,845

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

292.19%

Payback Period Days

124