BNBCalc Short Term Rental Investment Analysis 102 Fulton Street apt 7w, New York, NY

3 bed • 2 bath • 9 guests • $2,100,900

BNB

Calc

Annual Revenue

$213,715

Profit (Cash Flow)

$30,532

Cap Rate

8.2%

Annual Revenue

$213,715

AirDNA projects $1,114/night at 72% occupancy ($292,954). Airbtics projects $526/night at 80% occupancy ($153,694). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 91% occupancy rate, $643 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$106,098	$159,063	$216,297	$285,558
Occupancy	73%	82%	91%	100%
Nightly Rate	$394	$525	$643	$773

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious NYC Home Fast Elevators Gym access	$161,527	$556	78%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (86)
Sonder at One Platt \| Three-Bedroom Apartment	$194,712	$532	100%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (42)
3 Bedroom Apartment \| Placemakr Wall Street	$218,186	$831	71%	3	1	1	$139	❌	❌	✅	Y / Y	⭐️ 4.5 (152)
Private Suite & Entrance Loft in Little Italy/SoHo	$199,452	$600	90%	3	1	3	$300	❌	❌	❌	N / Y	⭐️ 5 (138)
Central Park 3BR/2BA - 1700 Square Feet	$121,564	$378	87%	3	2	1	$100	❌	❌	✅	N / Y	⭐️ 5 (30)
Modern 3 Bed 2 Bath East Village	$206,325	$641	87%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
A Gem in Lower East Side	$214,988	$657	88%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
3 REAL BDRM in prime East Village	$158,802	$539	80%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Penthouse + Private Rooftop Prime Location	$172,015	$518	89%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
Spacious 3 bedroom LES	$203,432	$694	79%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Exciting family apt in NY	$170,225	$546	84%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Whole apartment with 3 Beds/2baths	$145,278	$430	91%	3	2	7	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Prime East Village Union Sq Lux	$281,617	$772	99%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Spacious & Charmy 3BDR & 1 BTH Downtown Manhattan	$188,738	$586	88%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
3 Bedroom Apt in NYC'S FiDi/Wall Street Area!	$144,138	$406	97%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Chic East Village 3 Bed Duplex	$115,427	$376	82%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spacious & Cozy 3BDR & 1BTH in downtown Manhattan	$147,032	$495	80%	3	1	3	$189	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Charming Nolita 3bd apartment	$131,291	$472	76%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (11)
A PIECE OF ITALY! 3 BEDROOM APT IN LITTLE ITALY	$107,652	$439	67%	3	1	30	$295	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
2000 sq ft Photographers loft	$123,518	$649	52%	3	2	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (150)
Poster Museum Tour! 3 Comfortable Units	$131,394	$359	100%	3	3	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Charming Duplex, Old World Greenwich Village	$185,747	$516	98%	3	2	2	$25	❌	❌	❌	N / Y	⭐️ 5 (11)
Sonder Battery Park \| Three-Bedroom Apartment	$219,600	$600	100%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (54)
3BR apartment near Soho and subways	$46,379	$198	64%	3	1	30	$0	❌	❌	✅	N / N	⭐️ 4 (4)
3BR/2BA w Washer & Dryer in-unit \| East Side	$143,728	$510	77%	3	2	30	$320	❌	❌	❌	Y / Y	⭐️ 0 (2)
Stylish & Tranquil East Village Three Bedroom	$121,516	$651	51%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 4.5 (210)
Huge 3 bedroom penthouse (Views)	$156,294	$784	54%	3	4	1	$152	❌	❌	❌	Y / Y	⭐️ 5 (8)
Elegant silent Apartment East Village	$205,571	$627	89%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Relax in Shibui Spas! 3 Units, Onsite Parking!	$109,434	$299	100%	3	3	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
3 BDRM DWTN near City Hall WIFI, Work home	$54,314	$265	56%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.2 (66)
Financial District: 3BA/2BA apartment + rooftop	$114,904	$345	91%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Greenwich Village Charm - 3 bdrms and Full Bath	$99,355	$333	81%	3	1	1	$25	❌	❌	❌	N / Y	⭐️ 0 (1)
Lovely 3 Bedroom Apartment in LES #6	$62,285	$254	67%	3	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
3 Classy Units, Close to Tenement Museum!	$79,145	$424	51%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
True Soho Artist Loft	$361,548	$1,029	96%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
3BR Soho Loft w/ 17 ft Ceilings!	$219,234	$599	100%	3	1	30	$125	❌	❌	❌	Y / N	⭐️ 5 (14)
Beautiful 3 bedrooms apt in EV	$260,330	$853	82%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 4 (4)
Cozy 3BD/2BA in Downtown w Gym, Rooftop & Doorman	$108,336	$400	74%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Stylish Apt in FiDi \| Wi-Fi+Washer&Dryer+Gym+Roof	$58,501	$216	74%	3	2	30	$280	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
71 Warren St.	$135,474	$673	55%	3	3	30	$300	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

6.2% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,532	$61,064	$91,596	$122,128	$152,660	$305,321	$915,964
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,680,720	$1,680,720	$1,680,720	$1,680,720	$1,680,720	$1,680,720	$1,680,720
Down Payment	$420,180	$420,180	$420,180	$420,180	$420,180	$420,180	$420,180
Property Appreciation	$63,027	$127,944	$194,810	$263,681	$334,618	$722,533	$2,998,535
Total Return	$2,194,459	$2,289,909	$2,387,306	$2,486,710	$2,588,179	$3,128,755	$6,015,400

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.2%

Cap Rate

8.19%

Return on Investment

23.22%

102 Fulton St New York, New York, 10038

3 bed • 2 bath • 9 guests

Purchase Price

Est. $10,077/mo

Inquire about this property

Contact Agent

$2,100,900

Zestimate

New York

Guide

Market

Guide

Market Data

Airbnb Investor Score

$30,532

Annual Profit

8.2%

Cap Rate

6.2%

Cash on Cash

$213,715

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,114/night at 72% occupancy.Projected nightly rate is $526/night at 80% 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.

$156,975

Avg annual revenue

80%

Avg occupancy rate

$526

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

$45k

$150k

$250k

$365k

$30,532

Profit

Revenue

$213,715

Operating Expenses

$41,463

Operating Income

$172,252

Mortgage & Taxes

$141,720

Profit (Cash Flow)

$30,532

$491,707

Cash Investment

Down Payment

$420,180

Renos & Furnishing

$8,500

Closing Costs

$63,027

Total

$491,707

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.2%

Cap Rate

8.19%

Return on Investment

23.22%

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

$99,711

Deductible property tax

$20,799

Your total deduction

$178,773

Your adjusted annual income

$150,000 - $178,773 = -$28,773

Taxes on -$28,773 (30%)

-$8,632

Your old tax bill

$45,000

Your new tax bill

-$8,632

Estimated tax savings

$53,632

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:

Year built:

1910

Size:

1,580 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 1,580 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: -

Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $1,329

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $2,100,900

Schools

Elementary School: Peck Slip School (The) with 8/10 star rating
Middle School: Jhs 104 Simon Baruch with 8/10 star rating
High School: High School Of Economics And Finance with 6/10 star rating