BNBCalc Short Term Rental Rental Arbitrage Analysis 17 Marion Ln, East Hampton, NY, 11937

5 bed • 6 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$219,585

Profit (Cash Flow)

-$420,961

Cash on Cash Return

-3095.3%

Annual Revenue

$219,585

AirDNA projects $1,170/night at 48% occupancy ($205,121). Airbtics projects $1,373/night at 47% occupancy ($235,695). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 45% occupancy rate, $1,336 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$111,629	$207,908	$376,372	$560,180
Occupancy	32%	42%	58%	74%
Nightly Rate	$948	$1,333	$1,743	$2,024

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Modern Farm House, E. Hampton/Beach/Wineries.	$124,973	$875	38%	6	4.5	3	$500	✅	❌	✅	Y / Y	⭐️ 5 (29)
Luxe Mid-Century with Salt Water Pool, Spa, & Gym	$296,413	$1,331	60%	5	4	2	$375	✅	✅	✅	Y / Y	⭐️ 5 (114)
Quintessential Hamptons Home Close to Town & Beach	$89,234	$800	30%	5	6	2	$260	✅	❌	✅	Y / Y	⭐️ 5 (15)
Exquisite Custom Home in Heart of East Hampton	$271,681	$1,274	57%	6	5	2	$600	✅	✅	✅	Y / Y	⭐️ 5 (46)
Luxurious and spacious beach retreat	$208,849	$1,345	39%	5	5.5	5	$500	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
Chic & Sun-Filled Modern Oasis, Heated Pool & Spa	$92,939	$496	48%	5	4	2	$400	✅	✅	❌	Y / Y	⭐️ 5 (10)
Boxwood Beach House	$312,137	$1,738	46%	6	6.5	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (6)
3400 sq ft Traditional Home	$173,083	$1,178	37%	5	3.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Modern, Gated Private Getaway: East Hampton	$513,339	$2,340	58%	6	8.5	3	$750	✅	✅	❌	Y / Y	⭐️ 5 (48)
Peaceful, Designer Oasis	$220,915	$1,336	45%	5	4	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (28)
Chic Designer Beach home mins 2 village & beaches	$280,134	$1,667	43%	5	6	6	$500	✅	❌	✅	Y / Y	⭐️ 0 (0)
Private Escape In East Hampton	$200,934	$549	100%	5	5.5	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
5BR/4BA: East Hampton, Private Pool, Fire Pit	$204,569	$1,803	31%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
East Hampton 6 Bedroom House	$175,735	$1,455	33%	6	6.5	2	$650	✅	❌	❌	Y / Y	⭐️ 5 (14)
East Hampton Beach House	$86,366	$507	45%	5	5	10	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Minutes To East Hampton - A World Away	$306,780	$1,705	49%	6	5.5	3	$500	✅	❌	❌	Y / Y	⭐️ 5 (24)
Modern 6 bedroom with pool and large patio area.	$276,103	$1,939	36%	6	4	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (3)
On a Quiet, Private cul-de-sac	$141,729	$922	42%	5	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
E Hampton 5-BR Just Reduced Weekly Rentals Avail	$224,722	$593	100%	5	4	30	$200	✅	❌	✅	Y / Y	⭐️ 0 (0)
Chic, Modern, Family-Friendly Home in East Hampton	$208,322	$1,226	46%	5	3	3	$185	✅	❌	✅	Y / Y	⭐️ 5 (10)
Modern Retreat - Heated Pool, Jacuzzi, Tennis, Gym	$232,836	$2,114	30%	5	4	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (4)
East Hampton Summer Getaway with a Heated Pool	$311,723	$1,791	47%	6	5	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (48)
Beautiful 5 Bed in East Hampton	$118,852	$957	33%	5	5	6	$500	✅	❌	✅	Y / Y	⭐️ 0 (0)
East Hampton Pool, Firepit, Gym, Beach Gear, 5BR	$458,424	$1,761	71%	5	4.5	5	$270	✅	❌	❌	Y / Y	⭐️ 5 (8)
Excellent value in East Hampton–5 bdrms, 6.5 baths	$377,520	$1,555	66%	5	6.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (8)
Like new Hamptons Dream House on private property	$264,914	$1,049	69%	5	4.5	14	$200	✅	❌	❌	Y / Y	⭐️ 0 (0)
Secluded Serenity in East Hampton	$173,246	$1,072	42%	5	6	14	$350	✅	❌	❌	Y / Y	⭐️ 0 (0)
Private Summer Oasis	$116,827	$840	38%	5	5	14	$200	✅	✅	✅	Y / Y	⭐️ 0 (0)
East Hampton Spacious House	$481,374	$1,397	94%	6	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (15)
Hamptons country house. Near the harbor	$299,298	$1,094	74%	5	3	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (42)
New Reno w Pool Near Town	$299,880	$1,154	71%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Near EH South Beaches; Walk to the Village & Train	$196,252	$1,402	38%	5	2.5	30	$300	✅	❌	✅	Y / Y	⭐️ 5 (5)
Hampton’s Living	$268,668	$992	74%	5	6	7	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-3,095.3% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$420,961	-$841,922	-$1,262,883	-$1,683,845	-$2,104,806	-$4,209,613	-$12,628,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$420,961	-$841,922	-$1,262,883	-$1,683,845	-$2,104,806	-$4,209,613	-$12,628,839

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3,095.3%

Payback Period Days

Return on Investment

-3,095.3%

17 Marion Ln East Hampton, New York, 11937

5 bed • 6 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$219,585

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,170/night at 48% occupancy.Projected nightly rate is $1,373/night at 47% occupancy.

Occupancy Rate

Top 46% 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.

$228,146

Avg annual revenue

47%

Avg occupancy rate

$1,373

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

$70k

$215k

$360k

$515k

-$420,961

Profit

Revenue

$219,585

Operating Expenses

$40,546

Operating Income

$179,039

Net Effective Rent

$600,000

Profit (Cash Flow)

-$420,961

$13,600

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$100

Total

$13,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-3,095.3%

Payback Period Days