14 Lyncrest St Valley Stream, NY, 11581
3 bed • 2 bath • 9 guests
Est. $3,593/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$6,086
Annual Profit
5.9%
Cap Rate
-3.4%
Cash on Cash
$66,803
Annual Revenue
BNBCalc predicts this property will get $251 per night with 68% occupancy, putting it in the top 37% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$64,084
Avg annual revenue
68%
Avg occupancy rate
$251
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$105k
Sign up to see the data on 10 all comparables
-$6,086
Profit
Revenue
$66,803
Operating Expenses
$22,364
Operating Income
$44,439
Mortgage & Taxes
$50,525
Profit (Cash Flow)
-$6,086
$180,770
Cash Investment
Down Payment
$149,800
Renos & Furnishing
$8,500
Closing Costs
$22,470
Total
$180,770
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.36%
Cap Rate
5.93%
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
$35,548
Deductible property tax
$7,415
Your total deduction
$81,462
Your adjusted annual income
$150,000 - $81,462 = $68,538
Taxes on $68,538 (30%)
$20,562
Your old tax bill
$45,000
Your new tax bill
$20,562
Estimated tax savings
$24,438
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -