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 203 Stephen Hands Path, East Hampton, NY 11937

4 bed • 3 bath • 12 guests • $1,649,990

BNB

Calc

Annual Revenue

$174,061

Profit (Cash Flow)

$26,450

Cap Rate

8.3%

Annual Revenue

$174,061

AirDNA projects $940/night at 44% occupancy ($151,064). Airbtics projects $1,036/night at 46% occupancy ($174,060). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 46% occupancy rate, $1,036 rate per night.

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

Percentiles25%50%75%90%
Revenue$153,103$174,128$217,547$285,214
Occupancy32%49%57%62%
Nightly Rate$891$1,073$1,190$1,305

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxury meets comfort in EH Oasis w/ heated pool

No image available

$212,408
$1,095
53%
443$0✅❌✅Y / Y⭐️ 4.9 (10)
East Hampton Home Minutes to Village & Beaches

No image available

$179,823
$1,123
42%
443$250✅❌✅Y / Y⭐️ 4.9 (47)
Recently renovated house w/ heated pool E. Hampton

No image available

$168,433
$710
62%
444$250✅❌❌Y / Y⭐️ 5 (7)
Merriweather House

No image available

$156,300
$949
45%
442$0✅❌✅Y / Y⭐️ 5 (1)
Private retreat on 4 acres

No image available

$334,084
$1,304
70%
431$0✅❌✅Y / N⭐️ 5 (6)
¤¤¤ Wonderful retreat on 4 acres with pool ¤¤¤

No image available

$219,260
$1,051
57%
432$0✅❌✅Y / Y⭐️ 5 (27)
Wonderful retreat on 4 acres

No image available

$279,785
$1,318
58%
431$0✅❌✅Y / N⭐️ 5 (1)

Return Metrics

6.77% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$26,449$52,899$79,348$105,798$132,248$264,496$793,489
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,319,992$1,319,992$1,319,992$1,319,992$1,319,992$1,319,992$1,319,992
Down Payment$329,998$329,998$329,998$329,998$329,998$329,998$329,998
Property Appreciation$49,499$100,484$152,998$207,088$262,800$567,458$2,354,968
Total Return$1,725,939$1,803,373$1,882,337$1,962,876$2,045,038$2,481,945$4,798,448

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.77%

Cap Rate

8.34%

Return on Investment

23.61%

property-location

203 Stephen Hands Path East Hampton, NY, 11937

4 bed • 3 bath • 12 guests

Est. $7,914/mo

Agent

This property is for sale!

Contact Agent

50

Airbnb Investor Score

$26,449

Annual Profit

8.3%

Cap Rate

6.8%

Cash on Cash

$174,061

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $940/night at 44% occupancy.Projected nightly rate is $1,036/night at 46% occupancy.

Top 51% of comparables

Top 51% of comparables


10

Airbnb Comparables

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

$184,240

Avg annual revenue

46%

Avg occupancy rate

$1,036

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

$50k

$145k

$235k

$335k

Sign up to see the data on 10 all comparables

$26,450

Profit

Revenue

$174,061

Operating Expenses

$36,308

Operating Income

$137,753

Mortgage & Taxes

$111,303

Profit (Cash Flow)

$26,450

$390,248

Cash Investment

Down Payment

$329,998

Renos & Furnishing

$10,750

Closing Costs

$49,500

Total

$390,248

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.77%

Cap Rate

8.34%

Profit (Cummulative)

$26,450

$1,319,992

$10,750

$49,500

$0

Total Gain

$92,159

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

$78,310

Deductible property tax

$16,335

Your total deduction

$138,496

Your adjusted annual income

$150,000 - $138,496 = $11,504


Taxes on $11,504 (30%)

$3,451

Your old tax bill

$45,000

Your new tax bill

$3,451


Estimated tax savings

$41,549

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

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