BNBCalc Short Term Rental Investment Analysis 205 3rd Ave, New York, NY 10003

1 bed • 1 bath • 3 guests • $1,100,000

BNB

Calc

Annual Revenue

$54,867

Profit (Cash Flow)

-$40,148

Cap Rate

3.1%

Annual Revenue

$54,867

Airbtics projects $203/night at 74% occupancy ($54,866). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 74% occupancy rate, $203 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 1-bedroom apartment in Gramercy Park, NYC	$101,202	$370	74%	1	1	30	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
350-2A Prime gramercy Newly renovated 1BR sleeps 4	$47,826	$179	73%	1	1	30	$200	❌	❌	✅	N / Y	⭐️ 5 (3)
Luxury Park-View Apartment with Gym & Office	$47,946	$262	50%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Gramercy Apartment	$38,046	$165	63%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (3)
Charming, serviced, 1bedroom, sunny Gramercy apt.	$19,979	$143	37%	1	1	30	$150	❌	❌	❌	N / Y	⭐️ 5 (7)
Lovely 1 bedroom apt. East Village/Gramercy	$73,932	$202	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (30)
Convenient 1-bed Apartment close to NYU/Subway	$90,367	$299	81%	1	1	7	$150	❌	❌	❌	N / Y	⭐️ 4.5 (8)
✰ LOCATION ✰ LOCATION ✰ LOCATION ✰	$61,360	$181	92%	1	1	30	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Gramercy Loft - Quiet 1BD Brownstone	$47,993	$141	93%	1	1	30	$150	❌	❌	❌	N / N	⭐️ 5 (3)
newly renovated 1 br gramercy Best value	$50,088	$161	85%	1	1	30	$200	❌	❌	✅	N / Y	⭐️ 5 (1)
Clean & Cozy Apartment	$58,325	$166	96%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Gramercy cute One Bedroom apartment near NYU	$57,096	$200	78%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 4 (17)
Cozy 1bdr Apartment in Manhattan (quiet)	$85,278	$233	100%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (23)
Huge New Luxury Park View Apartment w Office &Gym	$29,112	$194	41%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
350-1A Gramercy area New 1BR Sleeps 4	$34,604	$155	61%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

-15.6% 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)	-$40,148	-$80,296	-$120,444	-$160,593	-$200,741	-$401,482	-$1,204,448
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000	$880,000
Down Payment	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$1,092,851	$1,086,693	$1,081,554	$1,077,466	$1,074,460	$1,076,825	$1,465,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.6%

Cap Rate

3.09%

Return on Investment

1.42%

205 3rd Ave New York, NY, 10003

1 bed • 1 bath • 3 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

$54,867

Annual Revenue

This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Airbtics projects $203/night at 74% occupancy ($54,866).

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 28% of comparables

15 Airbnb Comparables

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

$56,210

Avg annual revenue

74%

Avg occupancy rate

$203

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

$20k

$45k

$75k

$100k

-$40,148

Profit

Revenue

$54,867

Operating Expenses

$20,813

Operating Income

$34,054

Mortgage & Taxes

$74,203

Profit (Cash Flow)

-$40,148

$257,250

Cash Investment

Down Payment

$220,000

Renos & Furnishing

$4,250

Closing Costs

$33,000

Total

$257,250

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.6%

Cap Rate

3.09%

Return on Investment

1.42%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$275,138

Your adjusted annual income

$150,000 - $275,138 = -$125,138

Taxes on -$125,138 (30%)

-$37,542

Your old tax bill

$45,000

Your new tax bill

-$37,542

Estimated tax savings

$82,542

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com