BNBCalc Short Term Rental Investment Analysis 123 William Street, New York, NY

1 bed • 1 bath • 1 guests • $123,123

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$83,889

Profit (Cash Flow)

$55,667

Cap Rate

52.0%

Annual Revenue

$83,889

AirDNA projects $234/night at 37% occupancy ($31,622). Airbtics projects $396/night at 58% occupancy ($83,889). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $396 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,535	$79,452	$144,949	$194,242
Occupancy	39%	54%	79%	91%
Nightly Rate	$273	$393	$493	$573

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mint House At 70 Pine: 1 Bedroom Deluxe Suite	$207,010	$707	80%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Mint House At 70 Pine: Deluxe Studio Suite	$84,590	$428	54%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (229)
Mint House At 70 Pine: Studio Suite	$58,121	$397	40%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (283)
1 Bedroom Premium Gourmet \| Placemakr Wall Street	$97,320	$518	49%	1	1	1	$89	❌	❌	✅	N / Y	⭐️ 4.5 (66)
1 Bedroom Plus Apt \| Placemakr Wall Street	$107,685	$623	46%	1	1	1	$89	❌	❌	✅	N / Y	⭐️ 5 (48)
Sonder at One Platt \| One-Bedroom Apartment	$90,256	$548	45%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Mint House At 70 Pine: Studio Suite Plus	$53,490	$395	37%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (279)
Sonder City Hall Park \| One-Bedroom Apartment	$94,468	$487	53%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (48)
Studio Bunk Sky \| Placemakr Wall Street	$151,209	$454	91%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (39)
1 Bed 1 Bunk Sky \| Placemakr Wall Street	$147,747	$464	87%	1	1.5	1	$0	❌	❌	✅	N / N	⭐️ 5 (36)
1 Bedroom Premium Sky \| Placemakr Wall Street	$156,345	$491	87%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (2)
Upscale Luxury Designer Loft Manhattan	$65,081	$523	34%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Big 1 Bedroom in Financial Dist.	$94,428	$258	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
1 Bedroom Apt Sky \| Placemakr Wall Street	$197,494	$568	95%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (14)
Amazing 1BR/1BA\|Welcome to NYC	$91,664	$256	96%	1	1	3	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Ezrastaysdotcom Cozy 1bd in safest neighborhood!	$65,471	$242	73%	1	1	30	$90	❌	❌	✅	Y / Y	⭐️ 4.4 (32)
Blueground \| FiDi, game room & resident speakeasy	$78,990	$327	66%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (1)
Large Luxury 1BD Downtown Gym Rooftop	$68,383	$346	54%	1	1	30	$160	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury 1 bedroom apartment in New York	$35,428	$220	44%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Beautiful Wall St. Apartment, Elegant Boho Oasis	$38,744	$134	79%	1	1	30	$175	✅	❌	❌	Y / Y	⭐️ 0 (1)
Luxury chic 1 bedroom	$66,831	$332	55%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Blueground \| FiDi, luxury gym, doorman & rooftop	$87,605	$352	68%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
FiDi 1 BR w/ Office by Anyplace - 10490	$68,149	$245	76%	1	1	30	$350	❌	❌	❌	Y / Y	⭐️ 5 (4)
Skyline view apartment in NEW build in Manhattan	$136,458	$717	52%	1	1	30	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Brooklyn bridge view Apartment	$80,666	$290	76%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Guest Room with 2 Queen Beds	$78,533	$499	43%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 3.5 (2)
Blueground \| FiDi, gym & lounge, nr Wall Street	$134,519	$391	94%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (1)
Blueground \| FiDi, gym, doorman & lounge, nr park	$83,098	$344	66%	1	1	31	$485	❌	❌	✅	Y / Y	⭐️ 0 (0)
Heart of Downtown NYC \| Museums. Fitness Center	$89,542	$699	35%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
1 Bedroom Gem Seaport!	$42,446	$160	71%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
Luxe 1 bed in FiDi	$56,197	$185	83%	1	1	30	$175	✅	❌	✅	Y / Y	⭐️ 5 (1)
Large Luxury 1BD Downtown	$64,944	$273	65%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
One Bedroom in Luxury Building, near Wall Street	$85,242	$274	85%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

170.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$55,666	$111,333	$167,000	$222,666	$278,333	$556,667	$1,670,002
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$98,498	$98,498	$98,498	$98,498	$98,498	$98,498	$98,498
Down Payment	$24,624	$24,624	$24,624	$24,624	$24,624	$24,624	$24,624
Property Appreciation	$3,693	$7,498	$11,416	$15,453	$19,610	$42,344	$175,728
Total Return	$182,483	$241,954	$301,540	$361,242	$421,066	$722,134	$1,968,853

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.92%

Cap Rate

51.95%

Return on Investment

185.97%

123 William St New York, New York, 10038

1 bed • 1 bath • 1 guests

Purchase Price

Est. $591/mo

Inquire about this property

Contact

test at Test

New York

Guide

Market

Guide

Market Data

884

Airbnb Investor Score

$55,666

Annual Profit

52.0%

Cap Rate

170.9%

Cash on Cash

$83,889

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $234/night at 37% occupancy.Projected nightly rate is $396/night at 58% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$81,731

Avg annual revenue

58%

Avg occupancy rate

$396

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

$20k

$85k

$145k

$210k

$55,667

Profit

Revenue

$83,889

Operating Expenses

$19,917

Operating Income

$63,972

Mortgage & Taxes

$8,305

Profit (Cash Flow)

$55,667

$32,568

Cash Investment

Down Payment

$24,625

Renos & Furnishing

$4,250

Closing Costs

$3,694

Total

$32,568

DSCR Ratio

Strong

7.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

170.92%

Cap Rate

51.95%

Return on Investment

185.97%

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

$5,844

Deductible property tax

$1,219

Your total deduction

-$42,883

Your adjusted annual income

$150,000 - -$42,883 = $192,883

Taxes on $192,883 (30%)

$57,865

Your old tax bill

$45,000

Your new tax bill

$57,865

Estimated tax savings

-$12,865

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com