BNBCalc Short Term Rental Investment Analysis 101 Central Park W, New York, NY 10023

3 bed • 3 bath • 9 guests • $6,495,000

BNB

Calc

Annual Revenue

$117,974

Profit (Cash Flow)

-$349,175

Cap Rate

1.4%

Annual Revenue

$117,974

Airbtics projects $425/night at 76% occupancy ($117,973). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, $425 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,459	$89,462	$166,764	$321,583
Occupancy	66%	81%	91%	97%
Nightly Rate	$223	$298	$495	$898

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 3 BR apartment, 20min to NYC Free parking	$104,979	$286	99%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (179)
Modern 3bd/2ba/den, close to NYC	$127,612	$379	91%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
City Center Oasis-Entire Home	$115,195	$360	85%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Great house close to Manhattan NYC	$77,893	$228	91%	3	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (411)
Beautiful Home 20 mins to NYC 6 beds	$48,312	$275	48%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Stylish & Spacious 3 bedroom home	$98,378	$308	87%	3	3	10	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Luxury 3BR Duplex w Private Patio in Upper East	$244,722	$830	79%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Spacious Duplex with Backyard in Hell’s Kitchen	$152,337	$991	42%	3	3	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Cozy 3BR for U Near Manhattan View, 15 Min to NYC	$79,122	$236	91%	3	1	1	$65	❌	❌	✅	N / Y	⭐️ 4.8 (103)
Quaint & charming century-old brownstone near NYC	$75,320	$213	91%	3	1	1	$199	❌	❌	✅	Y / Y	⭐️ 4.9 (104)
Luxury 3 bedrooms house 15min to NYC. FREE Parking	$83,233	$332	67%	3	1	4	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (65)
Manhattan view 3-bedroom apartment	$111,969	$307	99%	3	1	5	$240	❌	❌	✅	N / Y	⭐️ 4.8 (94)
Great 3br Apt in NJ, just in front of Manhattan NY	$48,316	$157	83%	3	1	4	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (168)
3BR Skyline Apt in Bustling District I Great Value	$95,741	$299	84%	3	2	2	$200	❌	❌	✅	N / N	⭐️ 4.5 (14)
Spacious 3bedroom Apartment 15min to Manhattan	$56,227	$216	70%	3	1	2	$90	❌	❌	❌	N / N	⭐️ 4.7 (191)
Amazing Columbus Circle/Central Park 3 Bedroom	$138,355	$396	95%	3	1	5	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (292)
NJ Gem with Skyline Views & Easy NYC Access 3BR/1B	$59,886	$245	65%	3	1	1	$130	❌	❌	✅	N / N	⭐️ 4.2 (20)
Beautiful Home 20 mins to NYC 6 beds	$29,053	$144	52%	3	2	10	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Luxury 3 bedrooms apartment. 15 minutes to NYC	$83,190	$279	81%	3	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
NYC 25 min, Luxury Unit W/D - FL1	$50,023	$156	87%	3	1	30	$20	❌	❌	❌	Y / Y	⭐️ 5 (65)
Spacious 3BR with Quick Commute to Times Square	$60,276	$182	86%	3	1	5	$189	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Villa Astoria Duplex (5 Rooms, 2 Baths, 2 Floors)	$85,151	$495	47%	3	2	30	$500	❌	❌	❌	Y / Y	⭐️ 4.8 (151)
Spacious 3BR/3BA unit in UES	$179,856	$495	98%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (10)
Linden Place I by RoveTravel I \| Chic Lenox 3BR	$251,867	$782	88%	3	3	30	$450	❌	❌	✅	Y / Y	⭐️ 5 (2)
Spacious Duplex w/ huge backyard near Times Sq.	$237,256	$888	73%	3	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (75)
Spacious 3 bedroom duplex	$194,437	$731	72%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Newly Renovated North Bergen Apt	$55,936	$190	79%	3	1	1	$100	❌	❌	❌	N / N	⭐️ 4.8 (27)
LARGE 3 BR Upper West Side Manhattan New York City	$110,166	$700	43%	3	3	30	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Cozy apartment near NYC 15 min	$67,088	$259	70%	3	1	1	$70	✅	❌	❌	N / Y	⭐️ 5 (43)
Columbus Circle, Central Park & Theater District	$242,848	$1,144	58%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (4)
Gorgeous 3Br near Central Park and Times Square	$128,466	$450	78%	3	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Elegant 3 Bedroom - 20 min to NYC	$66,999	$226	81%	3	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (200)
433 West 53rd-3 bedroom 3 bathrooms Apartment	$68,482	$297	63%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
2nd Floor 3BR Apt with easy access to Times Square	$57,040	$178	83%	3	1	5	$189	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Modern 3BD/2BA with Washer&Dryer near Times Square	$70,134	$286	67%	3	2	30	$280	❌	❌	❌	Y / Y	⭐️ 5 (1)
Spacious Triplex w/ private terrace near Times Sq	$188,856	$1,075	48%	3	4	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (73)
Luxurious 3BR/2BA w Iconic Views \| Gym & Doorman	$142,217	$427	91%	3	2	30	$350	✅	❌	✅	Y / Y	⭐️ 5 (5)
Rare Gem! 3 Comfortable Units, Pets Allowed	$35,502	$100	97%	3	3	2	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Be Close To The Excitement! 3 Beautiful Units	$35,502	$100	97%	3	3	2	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Columbus Circle/Times Sq./Central Park. Back patio	$277,392	$1,378	55%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-23.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$349,175	-$698,350	-$1,047,525	-$1,396,700	-$1,745,875	-$3,491,750	-$10,475,250
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$63,807	$131,550	$203,471	$279,828	$360,895	$847,689	$5,196,000
Down Payment	$1,299,000	$1,299,000	$1,299,000	$1,299,000	$1,299,000	$1,299,000	$1,299,000
Property Appreciation	$194,850	$395,545	$602,261	$815,179	$1,034,485	$2,233,736	$9,270,069
Total Return	$1,208,482	$1,127,745	$1,057,208	$997,308	$948,505	$888,676	$5,289,818

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.23%

Cap Rate

1.36%

Return on Investment

-6.02%

101 Central Park W New York, NY, 10023

3 bed • 3 bath • 9 guests

Purchase Price

Est. $31,153/mo

Inquire about this property

Contact Agent

$117,974

Annual Revenue

BNBCalc predicts this property will get $425 per night with 76% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$110,883

Avg annual revenue

76%

Avg occupancy rate

$425

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

$30k

$110k

$190k

$280k

-$349,175

Profit

Revenue

$117,974

Operating Expenses

$29,017

Operating Income

$88,957

Mortgage & Taxes

$438,132

Profit (Cash Flow)

-$349,175

$1,502,600

Cash Investment

Down Payment

$1,299,000

Renos & Furnishing

$8,750

Closing Costs

$194,850

Total

$1,502,600

DSCR Ratio

Weak

0.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.23%

Cap Rate

1.36%

Return on Investment

-6.02%

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

$308,259

Deductible property tax

$64,300

Your total deduction

$993,831

Your adjusted annual income

$150,000 - $993,831 = -$843,831

Taxes on -$843,831 (30%)

-$253,149

Your old tax bill

$45,000

Your new tax bill

-$253,149

Estimated tax savings

$298,149

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