BNBCalc Short Term Rental Rental Arbitrage Analysis 820 Washington Ave, Brooklyn, NY, 11238

3 bed • 1.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$122,342

Profit (Cash Flow)

$56,038

Cash on Cash Return

661.2%

Annual Revenue

$122,342

AirDNA projects $424/night at 79% occupancy ($122,342).

BNB Calc projects a 79% occupancy rate, $424 rate per night.

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

Return Metrics

661.21% 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)	$56,037	$112,075	$168,112	$224,150	$280,188	$560,376	$1,681,129
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	$56,037	$112,075	$168,112	$224,150	$280,188	$560,376	$1,681,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

661.21%

Payback Period Days

Return on Investment

661.21%

820 Washington Ave Brooklyn, New York, 11238

3 bed • 1.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$122,342

Annual Revenue

Projected nightly rate is $424/night at 79% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$56,038

Profit

Revenue

$122,342

Operating Expenses

$27,904

Operating Income

$94,438

Net Effective Rent

$38,400

Profit (Cash Flow)

$56,038

$8,475

Cash Investment

Renos & Furnishing

$8,375

Setup Costs

$100

Total

$8,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

661.21%

Payback Period Days