BNBCalc Short Term Rental Investment Analysis 167 Radio Ave, Miller Place, NY, 11764

5 bed • 4 bath • 15 guests • $624,800

BNB

Calc

Annual Revenue

$185,416

Profit (Cash Flow)

$141,447

Cap Rate

23.6%

Annual Revenue

$185,416

AirDNA projects $778/night at 30% occupancy ($85,247). Airbtics projects $923/night at 55% occupancy ($185,416). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $923 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$94,384	$186,144	$276,665	$442,657
Occupancy	39%	56%	69%	92%
Nightly Rate	$653	$896	$1,079	$1,298

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Queen Vic Beach House: 5 Mins to Vineyards & Farms	$114,316	$718	42%	5	3.5	3	$450	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Home for the Holidays	$324,458	$893	98%	5	2.5	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (33)
Glen Laurel on the Sound (w/private beach)	$180,775	$504	98%	5	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (82)
Large coastal bohemian house in Brookhaven	$84,525	$628	36%	5	2	2	$230	✅	❌	✅	Y / Y	⭐️ 5 (25)
Ocean House	$170,892	$1,122	40%	5	2	2	$500	❌	❌	✅	Y / Y	⭐️ 5 (61)
Fireplace Farmhouse	$337,198	$1,100	83%	5	2.5	2	$500	✅	✅	✅	Y / Y	⭐️ 5 (78)
Bellport Home: Pool, Hot Tub & Ping-Pong Oasis	$116,557	$456	69%	5	2.5	3	$230	✅	✅	❌	Y / Y	⭐️ 5 (71)
Spacious Rocky Point Retreat w/ Al Fresco Dining!	$206,221	$1,194	46%	5	3	28	$207	✅	❌	❌	Y / Y	⭐️ 3.6 (11)
Lovely 5 Bedroom Beach House with Large Backyard	$305,363	$1,009	81%	5	3	4	$300	❌	❌	✅	Y / Y	⭐️ 5 (6)
Hawkins Castle	$129,052	$860	41%	5	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
NEW DECK! Private, Heated Pool, Home Gym & Office	$233,704	$962	65%	5	3.5	3	$450	✅	❌	✅	Y / Y	⭐️ 5 (45)
Home w/Amazing Views	$133,525	$629	58%	5	2.5	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
Beach Retreat - Heated Pool, Game Room & Bar	$102,959	$692	40%	5	2.5	3	$275	✅	❌	❌	Y / Y	⭐️ 5 (60)
A nice vacation house	$125,622	$950	35%	5	2	4	$180	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
Mansion w Pool & Resort-like Amenities	$200,934	$900	61%	5	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (50)
Home with hot tub and pool, sleeps 10 guests	$101,693	$720	37%	5	2.5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (40)
Bright, Modern Hamptons Farmhouse	$113,047	$643	44%	5	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (38)
Stately and modern oasis with pool	$382,154	$1,020	100%	5	4.5	6	$350	✅	❌	✅	Y / Y	⭐️ 5 (7)
Westhampton Family Retreat	$369,016	$988	98%	5	4	7	$400	✅	❌	❌	Y / Y	⭐️ 0 (1)
Charming Hamptons Getaway	$155,476	$708	60%	5	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Rest And Relax 5 BR Beach House Westhampton Beach	$140,866	$655	58%	5	4	14	$600	✅	❌	✅	Y / Y	⭐️ 4.5 (48)
The Robinson House	$118,062	$909	34%	5	4.5	7	$500	✅	❌	✅	Y / Y	⭐️ 5 (6)
Gorgeous waterfront house w/ view of bay	$190,571	$912	57%	5	4	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (52)
Westhampton Modern Oasis \| Nature & Beach Escape	$61,693	$301	56%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Oceanfront! Dune Rd 5BR with indoor/outdoor pool!	$350,497	$2,275	42%	5	4.5	7	$450	✅	✅	✅	Y / Y	⭐️ 5 (32)
House at water next to Bellport golf course	$178,132	$867	56%	5	3	30	$185	❌	❌	✅	Y / Y	⭐️ 5 (143)
Pool open! Beach Retreat Barn House 6 Bed	$165,468	$1,370	33%	5	3.5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (12)
Hamptons Oasis w/ Pool, Hot Tub & Tennis Court!	$274,418	$1,183	61%	5	4	3	$425	✅	✅	❌	Y / Y	⭐️ 0 (8)
Betty’s Beach House	$153,209	$598	70%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Waterfront Home w/ Large Deck + Private Pool!	$190,229	$945	55%	5	3	7	$258	✅	✅	❌	Y / Y	⭐️ 0 (1)
NEW Summer ‘25 Pool, Patio, Fire Pit, Game Room!	$321,276	$1,330	66%	5	5.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Cedargate The East End’s 1830’s Seaside Farmhouse	$276,026	$1,072	70%	5	3	6	$200	✅	❌	✅	Y / Y	⭐️ 0 (0)
Big white house	$163,382	$1,295	33%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 0 (1)
Oceanview Drive House with Partial Waterview	$142,619	$525	74%	5	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (151)
Private waterfront oasis	$164,700	$1,125	40%	5	3	7	$375	✅	✅	❌	Y / Y	⭐️ 5 (8)
Newly built beautiful home within steps from Beach	$272,461	$802	92%	5	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

21.54% 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)	$141,446	$282,893	$424,339	$565,786	$707,232	$1,414,465	$4,243,395
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$624,800	$624,800	$624,800	$624,800	$624,800	$624,800	$624,800
Property Appreciation	$18,744	$38,050	$57,935	$78,417	$99,514	$214,878	$891,753
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.54%

Cap Rate

23.62%

Return on Investment

24.39%

167 Radio Ave Miller Place, New York, 11764

5 bed • 4 bath • 15 guests

Purchase Price

Est. $2,997/mo

Inquire about this property

Contact Agent

$624,800

Zestimate

263

Airbnb Investor Score

$141,446

Annual Profit

23.6%

Cap Rate

21.5%

Cash on Cash

$185,416

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $778/night at 30% occupancy ($85,247.94). Airbtics projects $1,079/night at 55% occupancy ($185,416).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$184,530

Avg annual revenue

55%

Avg occupancy rate

$923

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

$50k

$160k

$265k

$385k

$141,447

Profit

Revenue

$185,416

Operating Expenses

$37,784

Operating Income

$147,632

Mortgage & Taxes

$6,186

Profit (Cash Flow)

$141,447

$637,800

Cash Investment

Down Payment

$624,800

Renos & Furnishing

$13,000

Total

$637,800

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.54%

Cap Rate

23.62%

Return on Investment

24.39%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

Deductible property tax

$6,186

Your total deduction

$1,512

Your adjusted annual income

$150,000 - $1,512 = $148,488

Taxes on $148,488 (30%)

$44,547

Your old tax bill

$45,000

Your new tax bill

$44,547

Estimated tax savings

$453

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.29 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.29 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0200169000100005000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $410,377

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $624,800

Schools

Middle School: Rocky Point Middle School with 3/10 star rating
High School: Rocky Point High School with 7/10 star rating