BNBCalc.com Rental Arbitrage Analysis Report of 850 Monroe St, Brooklyn, NY 11221, USA

3 bed • 2 bath • 9 guests • $4,200

BNB

Calc

Return Metrics

70.04% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

70.04%

Payback Period Days

521

Return on Investment

70.04%

Annual Revenue

$77,571

AirDNA projects $287/night at 64% occupancy ($67,088).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,400

Annual Expenses

$16,804

Utilities

$350

Internet + TV

$100

Water/Sewer

$100

Garbage

$0

Electric

$100

Gas

$0

Other

$50

Maintenance

$856

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$646

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

$0

850 Monroe St

New York, 11221-4181

3 bed • 2 bath • 9 guests • $4,200

Edit my contact card

Annual Revenue

$77,571

Profit (Cash Flow)

$10,366

Payback in 521 days

Cash on Cash Return

70.0%

Annual Revenue

$77,571

AirDNA projects $287/night at 64% occupancy ($67,088)

Occupancy Rate

Avg Daily Rate

Return Metrics

70.04% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

70.04%

Payback Period Days

521