Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 17 Tarpon Rd

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$85,087

Profit (Cash Flow)

-$17,726

Cash on Cash Return

-167.2%

Annual Revenue

$85,087

AirDNA projects $775/night at 44% occupancy ($124,548). Airbtics projects $728/night at 32% occupancy ($85,087). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 32% occupancy rate, $728 rate per night.

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

Percentiles25%50%75%90%
Revenue$56,443$82,148$103,186$115,837
Occupancy22%30%42%48%
Nightly Rate$607$647$842$948

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-167.22% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$17,726-$35,452-$53,178-$70,904-$88,630-$177,260-$531,782
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-$17,726-$35,452-$53,178-$70,904-$88,630-$177,260-$531,782

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-167.22%

Payback Period Days

0

Return on Investment

-167.22%

property-location

17 Tarpon Rd East Quogue, New York, 11942-4900

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$6,646

Zestimate

$85,087

Annual Revenue

BNBCalc predicts this property will get $728 per night with 32% occupancy, putting it in the top 55% revenue percentile compared to similar properties nearby.

Top 41% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

-$17,726

Profit

Revenue

$85,087

Operating Expenses

$23,061

Operating Income

$62,026

Net Effective Rent

$79,752

Profit (Cash Flow)

-$17,726

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-167.22%

Payback Period Days

0