1010 5th Ave New York, NY, 10028
5 bed • 4 bath • 15 guests
Est. $51,322/mo
Inquire about this property
Contact Agent
$156,631
Annual Revenue
This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Projected nightly rate is $604/night at 71% occupancy.
Top 59% of comparables
Top 51% of comparables
12
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$153,225
Avg annual revenue
71%
Avg occupancy rate
$604
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$125k
$195k
$275k
Sign up to see the data on 12 all comparables
-$599,199
Profit
Revenue
$156,631
Operating Expenses
$34,042
Operating Income
$122,589
Mortgage & Taxes
$721,788
Profit (Cash Flow)
-$599,199
$2,474,000
Cash Investment
Down Payment
$2,140,000
Renos & Furnishing
$13,000
Closing Costs
$321,000
Total
$2,474,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-24.21%
Cap Rate
1.14%
STR Tax Calculator (USA)
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
$507,833
Deductible property tax
$105,930
Your total deduction
$1,661,024
Your adjusted annual income
$150,000 - $1,661,024 = -$1,511,024
Taxes on -$1,511,024 (30%)
-$453,307
Your old tax bill
$45,000
Your new tax bill
-$453,307
Estimated tax savings
$498,307
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com