BNBCalc Short Term Rental Investment Analysis 13 King St, East Hampton, NY, 11937

2 bed • 2 bath • 6 guests • $1,918,700

BNB

Calc

Annual Revenue

$111,217

Profit (Cash Flow)

-$46,351

Cap Rate

4.3%

Annual Revenue

$111,217

AirDNA projects $725/night at 42% occupancy ($111,216).

BNB Calc projects a 42% occupancy rate, $725 rate per night.

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

Return Metrics

-10.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$46,350	-$92,701	-$139,052	-$185,403	-$231,754	-$463,508	-$1,390,525
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,534,960	$1,534,960	$1,534,960	$1,534,960	$1,534,960	$1,534,960	$1,534,960
Down Payment	$383,740	$383,740	$383,740	$383,740	$383,740	$383,740	$383,740
Property Appreciation	$57,561	$116,848	$177,915	$240,813	$305,599	$659,872	$2,738,488
Total Return	$1,929,910	$1,942,847	$1,957,562	$1,974,110	$1,992,544	$2,115,063	$3,266,663

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.35%

Cap Rate

4.32%

Return on Investment

6.71%

13 King St East Hampton, New York, 11937

2 bed • 2 bath • 6 guests

Purchase Price

Est. $9,203/mo

Inquire about this property

Contact Agent

$1,918,700

Zestimate

-32

Airbnb Investor Score

-$46,350

Annual Profit

4.3%

Cap Rate

-10.4%

Cash on Cash

$111,217

Annual Revenue

Projected nightly rate is $725/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$46,351

Profit

Revenue

$111,217

Operating Expenses

$28,138

Operating Income

$83,079

Mortgage & Taxes

$129,429

Profit (Cash Flow)

-$46,351

$447,801

Cash Investment

Down Payment

$383,740

Renos & Furnishing

$6,500

Closing Costs

$57,561

Total

$447,801

DSCR Ratio

Weak

0.64

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.35%

Cap Rate

4.32%

Return on Investment

6.71%

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

$91,063

Deductible property tax

$18,995

Your total deduction

$237,330

Your adjusted annual income

$150,000 - $237,330 = -$87,330

Taxes on -$87,330 (30%)

-$26,199

Your old tax bill

$45,000

Your new tax bill

-$26,199

Estimated tax savings

$71,199

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:

0.25 sqft

Year built:

1957

Size:

1,460 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Radiant

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.25 sqft

Building area: 1,460 sqft

Garage: No

Heating: Natural gas, radiant

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: Driveway, Off Street, Private

Amenities: Dishwasher, Dryer, Washer, Gas Water Heater

Price per square foot: $1,314

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0301001000500026000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $9,150

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,918,700

Schools

Elementary School: John M Marshall Elementary School with 4/10 star rating
Middle School: East Hampton Middle School with 6/10 star rating
High School: East Hampton High School with 5/10 star rating