Browse Rentals
List with Rove
Blog
261 Berry Street, Brooklyn, NY 11249
Beds
3 bedrooms
Baths
2.5 bathrooms
Sq. Feet
1,700 sq. feet
Built
Built: 2014
image-0
image-1
image-2
image-3
image-4
image-5
image-6
image-7
image-8
image-9
image-10
image-11
image-12
image-13
image-14
image-15
image-16
image-17
image-18
Price
$0
Cap Rate
0%
Revenue Potential
$155K
Roof Deck
Comfortable outdoor space with gorgeous views of the surrounding areas.
Backyard Patio
Landscaped expansive patio perfect for grilling and dining outside.
Top Quality Kitchen
Modern appliances and marble countertops ensure a top of the line experience in this kitchen.
Home Inputs
Purchase Price
i
This is the Seller's advertised pice. Rove's policy is to not represent buyers on Partner Listing below 90% of the Advertised price.
Down Payment
i
The down payment is the cash portion of the property price at the time of purchase. The down payment is used to calculate return metrics.
$0
1%
50%
100%
Weeks of Use
i
This is how many weeks you as the owner want to use the property.
4 weeks
0 weeks
26 weeks
52 weeks
Hold Period
i
This is the amount of time between buying and selling the home.
10 years
0 years
15 years
30 years
Appreciation
i
This is the home price appreciation forecast.
3.5%
0%
12.5%
25%
Reset to default
Rove Automated Inputs
Rove Verified ADR
i
This is the average daily rent for the property when listed. It is an estimate based on Rove's comparable properties in the market and available data. It is not a prediction or guaranty of future rental income.
$712
Occupancy
i
Occupancy is an estimate based on Rove's comparable properties in the market and available data. It is not a prediction or guaranty of future rental income.
0%
Annual Income
i
Gross annual income estimate based on Rove's comparable properties in the market and available data. It is not a prediction or guaranty of future rental income.
$0
Annual Financial Summary
show
AprMayJunJulAugSepOctNovDecJanFebMar$400$450$500$550$600
Outputs
Return on Investment
i
Total Return is your cash profit calculated as the sum of your estimated (i) annual net operating cash flows over the hold period, plus (ii) property net sale proceeds minus your initial investment and outstanding loan balance.
0x
Annualized Return
i
Annualized Return is a measure of annualized net return on an equity investment. It equals the discount rate at which the sum of the present value of all cash flows is zero. Calculation is based on actual and budgeted values.
0%
Cap Rate
i
Cap rate is the percentage return calculated by dividing net operating income in Year 1 by the property purchase price.
0.0%
Carrying Cost
i
First year net carrying cost flow is the estimated dollar amount received after payment for property taxes, property management, repairs and maintenance, capital expenditures, and loan payments.
$0
Top Comparison Properties
Prime Williamsburg 3 BR with Deck
Beds
3
Bath
2.5
Guests
6
Prime Williamsburg 3 BR with Deck
airbnb
Revenue
$101,792
Revenue Potential
$210,825
Days Available
158
Occupancy
97%
ADR
$666
Spacious 3 BR / 2 BA Apartment with Patio
Beds
3
Bath
2
Guests
6
Spacious 3 BR / 2 BA Apartment with Patio
airbnb
Revenue
$91,160
Revenue Potential
$132,388
Days Available
176
Occupancy
77%
ADR
$675
Wburg Duplex w/ Garden. Great for Families w/ Kids
Beds
3
Bath
2
Guests
6
Wburg Duplex w/ Garden. Great for Families w/ Kids
airbnb
Revenue
$30,623
Revenue Potential
$33,729
Days Available
218
Occupancy
29%
ADR
$491
Lovely 3-bedroom, 1.5-baths apartment in Bklyn
Beds
3
Bath
1.5
Guests
6
Lovely 3-bedroom, 1.5-baths apartment in Bklyn
airbnb
Revenue
$61,186
Revenue Potential
$79,916
Days Available
218
Occupancy
74%
ADR
$380
3br duplex with private terrace
Beds
3
Bath
2
Guests
7
3br duplex with private terrace
airbnb
Revenue
$84,286
Revenue Potential
$93,635
Days Available
241
Occupancy
71%
ADR
$495
3 BED 2 BATH Williamsburg Brooklyn Townhouse APT
Beds
3
Bath
2
Guests
5
3 BED 2 BATH Williamsburg Brooklyn Townhouse APT
airbnb
Revenue
$24,589
Revenue Potential
$89,905
Days Available
98
Occupancy
96%
ADR
$261
Amazing 3 bedroom in Williamsburg
Beds
3
Bath
2
Guests
7
Amazing 3 bedroom in Williamsburg
airbnb
Revenue
$43,618
Revenue Potential
$43,873
Days Available
176
Occupancy
50%
ADR
$494