BNBCalc Short Term Rental Investment Analysis 115-30 116th St, South Ozone Park, NY, 11420

3 bed • 1 bath • 9 guests • $274,000

BNB

Calc

Annual Revenue

$50,404

Profit (Cash Flow)

$11,688

Cap Rate

11.0%

Annual Revenue

$50,404

AirDNA projects $254/night at 70% occupancy ($64,940). Airbtics projects $234/night at 60% occupancy ($51,280). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,363	$47,163	$81,544	$110,018
Occupancy	45%	59%	79%	85%
Nightly Rate	$171	$211	$274	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
HOME near JFK * Casino * Beach	$47,512	$142	81%	3	2	1	$180	❌	❌	❌	N / Y	⭐️ 5 (174)
Burganvilla Rooms near JFK/LGA Airport	$73,714	$235	83%	3	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (85)
The Black Forest- a Brooklyn Apt 5 min from subway	$109,100	$440	67%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (85)
NEW: Comfort in Cypress Hills - 3BR	$83,750	$282	79%	3	1	3	$200	❌	❌	✅	N / Y	⭐️ 5 (40)
Luxury 3BR King Bed + Wi-Fi, Near JFK/LGA/NYC	$118,272	$380	84%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (131)
Brand New Mini Castle/Free Parking 10mins from JFK	$86,605	$269	85%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (100)
XL Luxe 3BR/2BTH JFK5min/USB 10min Private Parking	$76,928	$428	48%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (94)
Spacious Haven close to JFK and LGA	$63,538	$207	83%	3	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (153)
Luxurious 3 bedrooms APT with (Master)/2 bathrooms	$54,828	$250	59%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Dreamy 3 Bedroom (Master)/2Baths	$42,880	$202	58%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (22)
G-Haven	$30,912	$206	41%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 0 (2)
Graceland haven	$27,406	$208	36%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
The haven retreat/near JFK	$34,315	$293	32%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Nice 3 Bedrooms w/balcony area 5 mins way to JFK	$29,902	$190	43%	3	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (104)
Sleek 3BR/2BA: Train@900ft/NYC30mn by nycHubHomes	$41,285	$188	60%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (37)
Dérive Stays - Affordable Brooklyn Apt. w/ balcony	$70,002	$262	73%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.7 (36)
NEWLY BUILT 3 BED 2 BATH NYC near JFK	$56,161	$341	45%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy 3 bedrooms Apartment in quiet neighborhood!	$43,521	$253	47%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (42)
Home Away From Home By JFK & USB Arena	$49,666	$230	59%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (77)
Queens/Brooklyn, NY	$22,730	$135	46%	3	1	30	$0	❌	❌	❌	N / Y	⭐️ 4.5 (19)
Huge Private 3 bedroom 2 Bath Renovated Apartment	$21,561	$137	43%	3	2	30	$0	❌	❌	❌	N / Y	⭐️ 4.8 (83)
Modern 3BR/2Bath Entire Home 10 mins From JFK	$37,683	$143	72%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (288)
A Train \| Sunlit Two Floor 3BR \| Parking + Yard	$63,046	$198	87%	3	2	30	$95	❌	❌	❌	N / Y	⭐️ 4.8 (5)
Cozy Apartment near JKF	$28,439	$111	70%	3	1	30	$0	❌	❌	❌	N / N	⭐️ 4.5 (3)
hidalgo’s homey homes	$63,712	$272	64%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
2023 Development 3 Bedroom NYC Close to JFK!	$109,526	$525	57%	3	2	30	$300	❌	❌	✅	N / Y	⭐️ 4.5 (9)
Lux Xcape2 3BR/2BA;subway@600 steps by nycHubHomes	$59,526	$214	76%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Stunning renovated 3 bd, 2 bth self contained fl.	$29,273	$129	62%	3	2	30	$140	❌	❌	❌	N / Y	⭐️ 5 (27)
Joseph & Julia 3Br 2Br Guest House	$36,723	$173	58%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
Historic Home near JFK/LGA	$26,352	$150	48%	3	2	30	$175	❌	❌	❌	N / Y	⭐️ 4.5 (57)
Tad’s place JFK/LGA	$61,380	$195	86%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 5 (25)
Stay con Class-Z #III- & 5 stars experience	$98,016	$339	79%	3	2	30	$70	❌	❌	✅	Y / Y	⭐️ 5 (15)
NYC Magnificent Get Away/Near Jfk&LGA& Transport	$44,250	$195	62%	3	1	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cheerful 3-Bedroom home with parking	$51,606	$300	47%	3	3	30	$300	❌	❌	❌	Y / Y	⭐️ 4.2 (22)
Great Family vacation home	$40,718	$125	89%	3	1	30	$120	❌	❌	❌	N / Y	⭐️ 4.7 (47)
Modern 3BR/2BA Apt Minutes from Manhattan/JFK/LGA!	$54,073	$166	89%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Modern Colored Unit 2 10 Mins From JFK	$25,302	$223	31%	3	2	30	$140	❌	❌	✅	N / Y	⭐️ 5 (21)

Return Metrics

16.39% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,688	$23,376	$35,064	$46,752	$58,440	$116,880	$350,640
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$219,200	$219,200	$219,200	$219,200	$219,200	$219,200	$219,200
Down Payment	$54,800	$54,800	$54,800	$54,800	$54,800	$54,800	$54,800
Property Appreciation	$8,220	$16,686	$25,407	$34,389	$43,641	$94,233	$391,069
Total Return	$293,908	$314,062	$334,471	$355,141	$376,081	$485,113	$1,015,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.39%

Cap Rate

11.01%

Return on Investment

31.71%

115-30 116th St South Ozone Park, NY, 11420

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,314/mo

Inquire about this property

Contact Agent

100

Airbnb Investor Score

$11,688

Annual Profit

11.0%

Cap Rate

16.4%

Cash on Cash

$50,404

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $254/night at 70% occupancy.Projected nightly rate is $234/night at 60% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$51,688

Avg annual revenue

60%

Avg occupancy rate

$234

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

$10k

$45k

$80k

$120k

$11,688

Profit

Revenue

$50,404

Operating Expenses

$20,232

Operating Income

$30,171

Mortgage & Taxes

$18,483

Profit (Cash Flow)

$11,688

$71,270

Cash Investment

Down Payment

$54,800

Renos & Furnishing

$8,250

Closing Costs

$8,220

Total

$71,270

DSCR Ratio

Strong

1.63

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.39%

Cap Rate

11.01%

Return on Investment

31.71%

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

$13,004

Deductible property tax

$2,713

Your total deduction

$16,595

Your adjusted annual income

$150,000 - $16,595 = $133,405

Taxes on $133,405 (30%)

$40,021

Your old tax bill

$45,000

Your new tax bill

$40,021

Estimated tax savings

$4,979

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:

2,400 sqft

Year built:

1930

Size:

1,556 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Has Heating (Unspecified Type)

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 2,400 sqft

Building area: 1,556 sqft

Garage: Yes

Heating: Has heating (unspecified type)

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: Detached

Amenities: -

Price per square foot: $176

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: -

Schools

Elementary School: Ps 100 Glen Morris with 6/10 star rating
Middle School: Jhs 226 Virgil I Grisson with 5/10 star rating
High School: John Adams High School with 4/10 star rating