123 William St New York, New York, 10038-3804
1 bed • 1 bath • 1 guests
Est. $3,766/mo
Inquire about this property
Contact Agent
$785,100
Zestimate
$170,291
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $752/night at 62% occupancy.Projected nightly rate is $335/night at 60% occupancy.
Top 34% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$72,301
Avg annual revenue
60%
Avg occupancy rate
$335
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$85k
$130k
$175k
Sign up to see the data on 15 all comparables
$63,156
Profit
Revenue
$170,291
Operating Expenses
$38,398
Operating Income
$131,893
Mortgage & Taxes
$68,738
Profit (Cash Flow)
$63,156
$106,313
Cash Investment
Down Payment
$78,510
Renos & Furnishing
$4,250
Closing Costs
$23,553
Total
$106,313
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
59.4%
Cap Rate
16.79%
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
$49,002
Deductible property tax
$8,793
Your total deduction
$24,436
Your adjusted annual income
$150,000 - $24,436 = $125,564
Taxes on $125,564 (30%)
$37,669
Your old tax bill
$45,000
Your new tax bill
$37,669
Estimated tax savings
$7,331
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:
21,242 sqft
Year built:
1912
Size:
493,039 sqft
Type:
OTHER
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Office Building (Multi-Story)
- Stories: 26
- Lot size: 21,242 sqft
- Building area: 493,039 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: C6-4
- Land Use: Commercial
- Parcel Number: 00078-0004
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $42,836,728
- County Est. Land Value: $19,100,000
- Assessed Land Value: $8,595,000
- County Est. Structure Value: $76,441,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/27/15 | $253,000,000 | 12% | Arc Nyc123william Llc |
| 10/02/13 | $0 | 0% | 650 Liberty Avenue Llc |
| 10/02/13 | $134,000,000 | 0% | Eego 123 William Owner Llc |
| Invalid Date | $108,000,000 | 0% | 123 William Llc |
| Invalid Date | $12,000,000 | 0% | William |
Ownership
- Name: Arc Nyc123william Llc
- Owner Occupied: No
- Owner Mailing Address: 123 William St, New York, Ny 10038
- Years Owned: 113
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Ps 89 with 10/10 star rating
- Middle School: Ms 131 with 9/10 star rating
- High School: Nyc Lab High School For Collaborative Studies with 9/10 star rating