BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 185 Quebec Rd, Island Park, NY 11558

5 bed β€’ 2 bath β€’ 15 guests β€’ $719,999

BNB

Calc

Annual Revenue

$150,181

Profit (Cash Flow)

$68,409

Cap Rate

16.2%

Annual Revenue

$150,181

AirDNA projects $736/night at 33% occupancy ($88,710). Airbtics projects $534/night at 77% occupancy ($150,181). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 77% occupancy rate, $534 rate per night.

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

Percentiles25%50%75%90%
Revenue$135,482$143,426$154,266$173,599
Occupancy70%75%87%90%
Nightly Rate$401$478$571$654

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Wave House with Bar, Fire Pit, and Plunge Pool
$141,916
$603
58%
522$200βœ…βœ…βŒY / Y⭐️ 4.7 (102)
Five bedroom Classic Brooklyn, 2 Minutes To Train
$147,878
$518
78%
521$0βŒβŒβœ…Y / Y⭐️ 5 (26)
NYC SURFHOUSE Private Tiki Bar, Perfectly Located!
$156,396
$589
66%
522$199❌❌❌Y / Y⭐️ 4.9 (254)
Spacious 5 BED, 2 Full BATH (15 mins to Manhattan)
$106,662
$361
73%
523$275βŒβŒβœ…Y / Y⭐️ 4.5 (88)
Spacious 5BR Charmer | Walk to Parks | Parking
$141,642
$430
90%
521$0❌❌❌Y / Y⭐️ 4.9 (25)
5BR Crown Heights Home | Steps to Subway | Parking
$144,936
$450
88%
541$0❌❌❌Y / Y⭐️ 4.7 (33)
Luxury House Near The Train
$161,120
$506
87%
542$0βŒβŒβœ…Y / Y⭐️ 4.6 (22)
Beautiful Spacious Home With Gorgeous Patio
$133,429
$392
93%
522$0βŒβŒβœ…Y / Y⭐️ 4.6 (48)
Spacious full family home.
$97,967
$377
71%
522$0βŒβŒβœ…N / Y⭐️ 4.8 (57)
Beautiful 5bed brownstone in the heart of Brooklyn
$285,920
$1,116
70%
543$0❌❌❌Y / Y⭐️ 5 (6)

Return Metrics

38.41% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$68,408$136,817$205,225$273,634$342,043$684,086$2,052,258
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$7,073$14,582$22,555$31,020$40,006$93,970$575,999
Down Payment$143,999$143,999$143,999$143,999$143,999$143,999$143,999
Property Appreciation$21,599$43,847$66,763$90,366$114,677$247,619$1,027,627
Total Return$241,081$339,247$438,544$539,020$640,726$1,169,675$3,799,885

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.41%

Cap Rate

16.24%

Return on Investment

54.5%

property-location

185 Quebec Rd Island Park, NY, 11558

5 bed β€’ 2 bath β€’ 15 guests

Est. $3,453/mo

Agent

This property is for sale!

Contact Agent

206

Airbnb Investor Score

$68,408

Annual Profit

16.2%

Cap Rate

38.4%

Cash on Cash

$150,181

Annual Revenue

BNBCalc predicts this property will get $534 per night with 77% occupancy, putting it in the top 57% revenue percentile compared to similar properties nearby.

Top 41% 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.

$151,786

Avg annual revenue

77%

Avg occupancy rate

$534

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$95k

$160k

$220k

$285k

Sign up to see the data on 10 all comparables

$68,409

Profit

Revenue

$150,181

Operating Expenses

$33,204

Operating Income

$116,977

Mortgage & Taxes

$48,569

Profit (Cash Flow)

$68,409

$178,100

Cash Investment

Down Payment

$144,000

Renos & Furnishing

$12,500

Closing Costs

$21,600

Total

$178,100

DSCR Ratio

Strong

2.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.41%

Cap Rate

16.24%

Profit (Cummulative)

$68,409

$7,073

$12,500

$21,600

$0

Total Gain

$97,082

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

$34,172

Deductible property tax

$7,128

Your total deduction

$4,645

Your adjusted annual income

$150,000 - $4,645 = $145,355


Taxes on $145,355 (30%)

$43,606

Your old tax bill

$45,000

Your new tax bill

$43,606


Estimated tax savings

$1,394

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:

MFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: MFR
  • 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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -