BNBCalc Short Term Rental Investment Analysis 10 Ocean Avenue, East Quogue, NY

4 bed • 2.5 bath • 12 guests • $500,000

BNB

Calc

Annual Revenue

$179,057

Profit (Cash Flow)

$137,150

Cap Rate

28.4%

Annual Revenue

$179,057

AirDNA projects $483/night at 47% occupancy ($82,914). Airbtics projects $630/night at 53% occupancy ($121,954). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $766 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,087	$103,588	$185,183	$340,204
Occupancy	36%	48%	64%	99%
Nightly Rate	$478	$571	$766	$912

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House w/pool & outdoor dining!	$53,658	$355	40%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (28)
Private home available, 4 bed rm + 4 baths	$152,767	$795	49%	4	4	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (5)
Tiana Creek Retreat	$224,032	$1,373	41%	4	5	4	$450	✅	✅	✅	Y / Y	⭐️ 0 (0)
Luxurious 8-Sleeper in the Heart of Hampton Bays	$129,233	$506	68%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (89)
Hamptons Oasis 4BR 5bd Great Fall Getaway!	$91,117	$500	48%	4	3	3	$325	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Hampton Bays Home Welcomes You!	$216,109	$577	98%	4	2	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
Cozy 4-bedroom home close to the beach & town	$41,768	$317	31%	4	2	3	$295	✅	✅	✅	Y / Y	⭐️ 4.8 (75)
Private Home minutes from Beach and Nightlife	$37,482	$253	36%	4	2	3	$345	✅	❌	✅	Y / Y	⭐️ 4.9 (88)
2 minutes to beach hut/Hot TUB	$140,105	$763	49%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (100)
Bay Breeze-Mins from Beach, Towns and Activities	$106,162	$464	56%	4	2	2	$500	❌	✅	✅	Y / Y	⭐️ 5 (48)
Quogue Home in the heart of the quaint village	$284,261	$747	100%	4	4	6	$300	✅	❌	❌	Y / Y	⭐️ 0 (0)
Stylish+Cozy Hamptons Winter Getaway-5min to Beach	$67,176	$389	45%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (91)
Hamptons haven near beaches and North Fork	$130,436	$515	63%	4	3	2	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
Luxurious Hamptons Beach Heated Pool Wineries	$39,556	$330	32%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (29)
Serene beach house, Walkable to bay & town	$249,030	$656	100%	4	3	7	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
Hamptons Contemporary, Modern Private Home	$242,900	$644	100%	4	3	7	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Private beach on a fenced in property sunset views	$225,676	$833	72%	4	4	1	$375	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Beautiful Hamptons Getaway	$125,248	$641	53%	4	3	2	$75	✅	✅	✅	Y / Y	⭐️ 4.5 (20)
Bright Hamptons Getaway ☀️ Pool▪︎ Beach▪︎FamilyFun	$62,895	$276	59%	4	3	2	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Coastal Retreat\|Heated Saltwater Pool\|5 MinToBeach	$140,314	$566	67%	4	2	2	$375	✅	❌	✅	Y / Y	⭐️ 5 (49)
Luxury retreat w/ heated pool, steps to the Beach!	$104,711	$565	50%	4	4	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (46)
“Baby Proofed” home with water views	$69,587	$336	56%	4	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (45)
NEW Hampton's Dream Beach, Wineries, Dining	$70,211	$537	35%	4	2	2	$295	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Private Hamptons Escape with Large Pool & Hot Tub	$201,392	$906	59%	4	4	2	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (12)
Gorgeous Farmhouse/Heated Pool/Walk to the Water!	$75,924	$551	37%	4	4	7	$375	✅	❌	✅	Y / Y	⭐️ 5 (43)
4BR/3BA: East Quogue, Heated pool, Fireplace	$265,942	$1,546	47%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Hamptons Home with Saltwater Pool	$128,128	$737	47%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (56)
Farm reserve sunset views	$53,560	$268	53%	4	2	3	$260	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Scenic Stay by Beaches, Farms, Wineries, Breweries	$103,803	$623	45%	4	3	2	$260	✅	❌	❌	Y / Y	⭐️ 5 (36)
Hamptons Lux Retreat	$86,487	$589	39%	4	4	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (18)
2-Acre Estate. Beach, winery, pool, and hot tub	$63,644	$480	36%	4	4	3	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
JULY in the Hamptons	$288,321	$775	99%	4	3	10	$200	✅	❌	❌	Y / Y	⭐️ 5 (4)
House in the Hamptons with pool	$274,675	$969	75%	4	3	4	$400	✅	❌	❌	Y / Y	⭐️ 5 (20)
Hamptons 4BR Water Views/Dune Rd Beaches/Wineries	$186,036	$473	100%	4	2	5	$400	❌	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

109.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$137,149	$274,299	$411,449	$548,599	$685,748	$1,371,497	$4,114,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$35,000	$72,450	$112,521	$155,398	$201,275	$483,575	$3,306,127
Total Return	$672,149	$846,749	$1,023,970	$1,203,997	$1,387,024	$2,355,073	$7,920,620

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.17%

Cap Rate

28.41%

Return on Investment

150.54%

10 Ocean Ave East Quogue, New York, 11942

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$916,100

Zestimate

492

Airbnb Investor Score

$96,644

Annual Profit

28.4%

Cap Rate

109.2%

Cash on Cash

$179,057

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $483/night at 47% occupancy.Projected nightly rate is $630/night at 53% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$128,216

Avg annual revenue

53%

Avg occupancy rate

$630

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

$35k

$120k

$200k

$290k

$137,150

Profit

Revenue

$179,057

Operating Expenses

$36,957

Operating Income

$142,100

Mortgage & Taxes

$4,950

Profit (Cash Flow)

$137,150

$110,625

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$10,625

Total

$110,625

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

109.17%

Cap Rate

28.41%

Return on Investment

150.54%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,069

Deductible property tax

$4,950

Your total deduction

-$58,032

Your adjusted annual income

$150,000 - -$58,032 = $208,032

Taxes on $208,032 (30%)

$62,410

Your old tax bill

$45,000

Your new tax bill

$62,410

Estimated tax savings

-$17,410

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.33 sqft

Year built:

2004

Size:

2,184 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.33 sqft

Building area: 2,184 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0900291000100008000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $536,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $916,100

Schools