123 William St New York, New York, 10038-3804
3 bed • 2 bath • 7 guests
Est. $3,766/mo

Inquire about this property
Contact Agent
$785,100
Zestimate
$170,047
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $739/night at 63% occupancy ($170,046.64). Airbtics projects $476/night at 74% occupancy ($128,653).
Top 74% of comparables
Top 8% 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.
$132,411
Avg annual revenue
74%
Avg occupancy rate
$476
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$125k
$200k
$275k
Sign up to see the data on 15 all comparables
$126,488
Profit
Revenue
$170,047
Operating Expenses
$35,786
Operating Income
$134,261
Mortgage & Taxes
$7,772
Profit (Cash Flow)
$126,488
$793,600
Cash Investment
Down Payment
$785,100
Renos & Furnishing
$8,500
Total
$793,600
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.47%
Cap Rate
17.1%
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
$0
Deductible property tax
$7,772
Your total deduction
$75,759
Your adjusted annual income
$150,000 - $75,759 = $74,241
Taxes on $74,241 (30%)
$22,272
Your old tax bill
$45,000
Your new tax bill
$22,272
Estimated tax savings
$22,728
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: -
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