BNBCalc Short Term Rental Investment Analysis 19025 111th Rd, Jamaica, NY 11412

3 bed • 1 bath • 9 guests • $650,000

BNB

Calc

Annual Revenue

$43,099

Profit (Cash Flow)

-$20,031

Cap Rate

3.7%

Annual Revenue

$43,099

AirDNA projects $236/night at 50% occupancy ($43,098). Airbtics projects $251/night at 65% occupancy ($59,589). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 50% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,871	$56,165	$83,841	$105,150
Occupancy	59%	64%	70%	74%
Nightly Rate	$188	$229	$310	$359

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home away from home	$70,549	$324	58%	3	1	30	$300	❌	❌	❌	N / Y	⭐️ 5 (4)
A new splash of color in the heart of Queens	$86,380	$215	94%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (105)
Spacious Haven close to JFK and LGA	$51,315	$184	72%	3	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (109)
Gorgeous Comfy Home	$40,639	$164	66%	3	1	30	$50	❌	❌	❌	Y / N	⭐️ 4.8 (137)
Modern 3BR/2BA Apt Minutes from Manhattan/JFK/LGA!	$68,160	$270	63%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
FAMILY FRIENDLY RETREAT ,IMMACULATELY CLEAN	$73,091	$243	71%	3	2	30	$300	❌	❌	❌	N / Y	⭐️ 4.6 (72)
Beautiful Queens Home, minutes from JFK/LGA	$37,397	$202	46%	3	1	30	$250	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Comfortable,3 bedroom, 2bath home away from home	$46,486	$182	69%	3	2	30	$15	❌	❌	❌	Y / Y	⭐️ 4.8 (213)
A perfect apartment from home	$82,894	$358	62%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.5 (47)
Nanna’s Piano!! Recently Renovated 2 Story Home	$73,731	$371	50%	3	1	30	$199	❌	❌	❌	Y / Y	⭐️ 4.7 (68)

Return Metrics

-12.69% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,031	-$40,062	-$60,093	-$80,124	-$100,155	-$200,310	-$600,930
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$649,468	$649,522	$650,179	$651,456	$653,373	$673,235	$976,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.69%

Cap Rate

3.66%

Return on Investment

3.71%

19025 111th Rd Jamaica, NY, 11412

3 bed • 1 bath • 9 guests

Purchase Price

Est. $3,118/mo

This property is for sale!

Contact Agent

-44

Airbnb Investor Score

-$20,031

Annual Profit

3.7%

Cap Rate

-12.7%

Cash on Cash

$43,099

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $236/night at 50% occupancy ($43,098.79). Airbtics projects $251/night at 65% occupancy ($59,589).

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$63,064

Avg annual revenue

65%

Avg occupancy rate

$251

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

$35k

$55k

$70k

$85k

-$20,031

Profit

Revenue

$43,099

Operating Expenses

$19,283

Operating Income

$23,816

Mortgage & Taxes

$43,847

Profit (Cash Flow)

-$20,031

$157,750

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$8,250

Closing Costs

$19,500

Total

$157,750

DSCR Ratio

Weak

0.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.69%

Cap Rate

3.66%

Return on Investment

3.71%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$160,610

Your adjusted annual income

$150,000 - $160,610 = -$10,610

Taxes on -$10,610 (30%)

-$3,183

Your old tax bill

$45,000

Your new tax bill

-$3,183

Estimated tax savings

$48,183

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -