BNBCalc Short Term Rental Investment Analysis 131 Thompson St

2 bed • 1 bath • 6 guests • $900,000

BNB

Calc

Annual Revenue

$120,370

Profit (Cash Flow)

$30,331

Cap Rate

10.1%

Annual Revenue

$120,370

AirDNA projects $428/night at 77% occupancy ($120,369). Airbtics projects $462/night at 77% occupancy ($129,931). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 77% occupancy rate, $428 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$77,148	$127,832	$202,711	$274,255
Occupancy	67%	79%	93%	97%
Nightly Rate	$312	$439	$591	$768

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Narnia of Soho / West Village Two bedroom	$135,278	$430	85%	2	1	4	$150	❌	❌	✅	N / Y	⭐️ 4.9 (27)
Modern 2 Floor Condo: Washington Sq Park - 2 Baths	$220,016	$614	97%	2	2	5	$250	❌	❌	❌	Y / Y	⭐️ 5 (24)
Elegant 2brm 2bath Loft . Terrace	$92,935	$368	69%	2	2	30	$120	❌	✅	✅	Y / Y	⭐️ 5 (87)
Luxury Townhouse w Balcony in West Village / Soho	$118,058	$448	72%	2	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (171)
Cloud Suite	$109,531	$300	99%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Elegant two bed escape	$191,584	$588	88%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Stunning 2 Bed/2 Bath in prime Nolita/Soho	$50,194	$152	88%	2	2	4	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (145)
Quiet, Top Floor Apt in West Village Townhouse	$56,621	$221	70%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Perfectly Located in the Lower East Side	$110,805	$331	91%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.7 (65)
Mulberry \| Little Italy, Terrace & Rooftop	$169,926	$486	95%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (209)
CasaSoho2BedRoom	$220,770	$928	65%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Bright Soho Loft with View	$211,874	$793	73%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Charming 2 Bedroom Apartment in Heart of SoHo	$111,821	$308	99%	2	1	9	$145	❌	❌	❌	Y / Y	⭐️ 4.6 (49)
Dreamlike Soho loft and private rooftop	$123,050	$820	41%	2	2	30	$150	❌	✅	❌	Y / Y	⭐️ 5 (58)
TriBeca Loft	$130,180	$468	76%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lower East Side Two Bedroom Modern Condo	$241,328	$683	96%	2	1	5	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
~Chic~Designer 2 Bedroom Flat~Greenwich Village	$225,484	$632	97%	2	1	5	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Huge cozy artist loft in SOHO	$136,702	$450	83%	2	1	6	$0	❌	❌	❌	Y / N	⭐️ 4.9 (11)
One of a Kind Tribeca Loft, Terrace, Water Views	$207,463	$766	74%	2	2	30	$600	❌	❌	❌	Y / Y	⭐️ 5 (10)
Duplex Penthouse w/ Sky Garden - 2 BR /2 Baths	$102,282	$314	89%	2	2	30	$450	❌	❌	❌	N / Y	⭐️ 5 (55)
2 Comfortable Units Close to Soho Photo Gallery!	$135,420	$370	100%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Decompress in Tribeca Park! 2 Units, Parking!	$135,420	$370	100%	2	2	1	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Soho 2 Bedroom Penthouse with Private Rooftop	$176,557	$1,072	45%	2	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
SOHO Loft Penthouse 2,000SF	$72,050	$386	51%	2	2	30	$120	❌	❌	❌	Y / N	⭐️ 3.5 (2)
West Soho Cast Iron Original	$190,788	$543	96%	2	2	30	$500	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Prime soho 2 bedroom	$166,238	$528	83%	2	1	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
SoHo New Artist Loft w 15 Windows & Chefs Kitchen!	$98,225	$639	42%	2	2	30	$200	❌	✅	❌	Y / Y	⭐️ 5 (12)
Apartment in Greenwich Village Townhouse	$47,817	$201	65%	2	2	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (162)
Charming Duplex Brownstone SOHO	$191,345	$600	85%	2	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (14)
TriBeCa - 2 Bedrooms Loft	$125,771	$484	71%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cozy Nolita 2 Bedroom apartment	$93,717	$274	93%	2	1	4	$150	❌	❌	❌	N / Y	⭐️ 4.8 (34)
COZY 2 Bedrooms + 1.5 Bath~ ON SAINT MARKS ~ NYU	$40,856	$183	61%	2	2	30	$199	❌	❌	❌	N / N	⭐️ 5 (2)
Spacious 2 bedroom Gramercy	$88,351	$340	71%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (11)
Stuyvesant, East Village	$51,863	$218	65%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Narnia of the West Village Two Bedroom	$105,802	$396	73%	2	1	30	$99	❌	❌	✅	N / Y	⭐️ 4.8 (43)
Chinatown 2bdr unit	$70,583	$203	95%	2	1	4	$0	❌	❌	❌	N / Y	⭐️ 4.8 (43)
Super Cute Family Friendly Cozy Tribeca Loft Suite	$36,026	$193	51%	2	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4 (2)
Spacious Duplex, 2BR & 2BTH East Village 9+ Guests	$90,255	$548	45%	2	2	30	$120	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Cozy accommodation Little Italy	$122,673	$354	93%	2	1	4	$145	❌	❌	❌	N / Y	⭐️ 5 (41)
Exquisite Soho Brownstone Duplex	$126,491	$502	68%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 0 (7)

Return Metrics

14.22% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,330	$60,661	$90,991	$121,322	$151,652	$303,305	$909,917
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$957,330	$1,015,471	$1,074,446	$1,134,280	$1,194,999	$1,512,830	$3,094,453

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.22%

Cap Rate

10.11%

Return on Investment

31.03%

131 Thompson St Apt 4c New York, New York, 10012

2 bed • 1 bath • 6 guests

Purchase Price

Est. $4,317/mo

This property is for sale!

Contact Agent

New York

Guide

Market

Guide

Market Data

Airbnb Investor Score

$30,330

Annual Profit

10.1%

Cap Rate

14.2%

Cash on Cash

$120,370

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $428/night at 77% occupancy.Projected nightly rate is $462/night at 77% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$128,303

Avg annual revenue

77%

Avg occupancy rate

$462

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

$35k

$100k

$170k

$240k

$30,331

Profit

Revenue

$120,370

Operating Expenses

$29,328

Operating Income

$91,042

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$30,331

$213,250

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$6,250

Closing Costs

$27,000

Total

$213,250

DSCR Ratio

Strong

1.50

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.22%

Cap Rate

10.11%

Return on Investment

31.03%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$59,693

Your adjusted annual income

$150,000 - $59,693 = $90,307

Taxes on $90,307 (30%)

$27,092

Your old tax bill

$45,000

Your new tax bill

$27,092

Estimated tax savings

$17,908

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:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: Cooperative Unit (Residential)

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R7-2

Land Use: Residential

Parcel Number: 00517-10044C

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Ownership

Name: Meadoo Kim

Owner Occupied: No

Owner Mailing Address: 131 Thompson St Apt 4C, New York, NY 10012

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No