185 Quebec Rd Island Park, NY, 11558
5 bed β’ 2 bath β’ 15 guests
Est. $3,453/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -