203 Stephen Hands Path East Hampton, NY, 11937
4 bed • 3 bath • 12 guests
Est. $7,914/mo

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