BNBCalc Short Term Rental Investment Analysis 2107 Bedford Ave, , NY, 11226

3 bed • 1 bath • 8 guests • $590,000

BNB

Calc

Annual Revenue

$110,348

Profit (Cash Flow)

$42,523

Cap Rate

14.0%

Annual Revenue

$110,348

AirDNA projects $176/night at 93% occupancy ($59,783). Airbtics projects $308/night at 70% occupancy ($78,746). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 83% occupancy rate, $364 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,629	$80,810	$113,108	$169,349
Occupancy	58%	73%	83%	91%
Nightly Rate	$247	$295	$364	$495

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Home near Prospect Park & Access to NYC!	$205,143	$588	93%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (110)
Spacious NEW Brooklyn Duplex 30 min to Manhattan!	$160,547	$549	79%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (116)
New Luxury Home Ground Floor kids friendly parking	$107,912	$348	83%	3	2	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (35)
Luxury Apartment Near Subway	$122,976	$350	96%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
New house on quiet street, kids friendly	$115,910	$356	87%	3	2	2	$249	❌	❌	✅	Y / Y	⭐️ 5 (38)
Brooklyn Charm: Your Home Away from Home Awaits	$121,495	$390	81%	3	2	3	$299	❌	❌	❌	N / Y	⭐️ 4.3 (27)
3 Bedroom, Modern, Spacious, Prospect Park Apt	$78,691	$256	83%	3	1	1	$169	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Stylish 3 Bedroom Walk To Subway	$93,071	$345	71%	3	1	3	$299	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Windsor Palace (Fully Legal)	$86,052	$274	85%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (37)
Luxury in Brooklyn	$72,489	$490	39%	3	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (48)
stunning Apartment Near subway	$86,797	$255	93%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Large, Sunny Apartment in Lefferts Gardens	$75,162	$302	68%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (53)
LA COURONNE - Sophisticated Spacious 3 BDRM 2 BTHS	$67,380	$263	70%	3	2	30	$195	❌	❌	✅	Y / Y	⭐️ 5 (137)
Great Space Near Subway	$116,212	$392	81%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 4.7 (11)
NYCHaven1:	$34,983	$118	81%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (292)
Lefferts garden south villa	$30,557	$121	69%	3	2	30	$50	❌	❌	❌	N / Y	⭐️ 4.9 (36)
Beautiful 3Bed 2Bath Brownstone Apartment	$56,672	$316	49%	3	2	30	$220	❌	✅	❌	Y / Y	⭐️ 4.5 (3)
Space in cozy, modern Brooklyn home unit2	$119,090	$350	91%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Safe and pretty...AMAZING BROOKLYN NEIGHBORHOOD	$36,160	$130	76%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
3BR Pied a Terre in Brooklyn w/ Rooftop Access	$71,925	$289	68%	3	3	30	$600	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Rogers Palace 2	$31,608	$127	68%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Renovated 3BR 2 Full Bath with Washer & Dryer	$57,096	$312	50%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
New 3BR 2Full Bath Apartment With Dryer & Washer	$61,759	$286	59%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
NYCHaven2:	$30,051	$161	51%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (276)
Private 3bed 2bath A/C Rooftop New!	$29,292	$151	53%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Comfortable private 3 bdrm in Windsor Terrace	$36,894	$144	70%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Appartement spacieux et lumineux de 3 chambres	$60,257	$294	56%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
New Spacious 3 Bedrooms Home with Patio	$111,996	$408	75%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (14)
Brand-New 1600sq Oasis	$98,808	$299	87%	3	2	3	$299	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Lovely Brooklyn: 3 bed 2 bath with rooftop garden	$23,058	$150	42%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Subway Splendor: New Duplex Oasis	$180,181	$547	90%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Beautiful PLG townhs w private backyard	$18,276	$128	39%	3	2	40	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Beautiful 3-Bedroom Home In Brooklyn With Parking	$40,219	$297	37%	3	2	30	$150	❌	❌	❌	N / N	⭐️ 4.7 (17)
3 room Stay in Crown Heights	$75,893	$256	81%	3	2	30	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
The Prospect Sterling - Suite Sophistication	$125,996	$425	81%	3	2	30	$185	❌	❌	✅	Y / Y	⭐️ 5 (86)
Beautiful Blue House in Brooklyn	$56,506	$249	62%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
3BR Apt in Crown Heights \| Close to Subway	$154,988	$476	88%	3	1	3	$299	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Urban Charm: Stylish Subway Hideaway	$138,671	$592	64%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (9)
new construction 3 bedrooms	$99,454	$294	92%	3	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (12)

Return Metrics

29.53% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,522	$85,045	$127,568	$170,091	$212,613	$425,227	$1,275,683
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$472,000	$472,000	$472,000	$472,000	$472,000	$472,000	$472,000
Down Payment	$118,000	$118,000	$118,000	$118,000	$118,000	$118,000	$118,000
Property Appreciation	$17,700	$35,931	$54,708	$74,050	$93,971	$202,910	$842,084
Total Return	$650,222	$710,976	$772,277	$834,141	$896,585	$1,218,138	$2,707,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.53%

Cap Rate

13.95%

Return on Investment

45.86%

2107 Bedford Ave New York, 11226

3 bed • 1 bath • 8 guests

Purchase Price

Est. $2,830/mo

Inquire about this property

Contact Agent

162

Airbnb Investor Score

$42,522

Annual Profit

14.0%

Cap Rate

29.5%

Cash on Cash

$110,348

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 93% occupancy.Projected nightly rate is $308/night at 70% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$82,769

Avg annual revenue

70%

Avg occupancy rate

$308

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

$15k

$80k

$140k

$205k

$42,523

Profit

Revenue

$110,348

Operating Expenses

$28,025

Operating Income

$82,322

Mortgage & Taxes

$39,800

Profit (Cash Flow)

$42,523

$143,950

Cash Investment

Down Payment

$118,000

Renos & Furnishing

$8,250

Closing Costs

$17,700

Total

$143,950

DSCR Ratio

Strong

2.07

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.53%

Cap Rate

13.95%

Return on Investment

45.86%

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

$28,002

Deductible property tax

$5,841

Your total deduction

$17,066

Your adjusted annual income

$150,000 - $17,066 = $132,934

Taxes on $132,934 (30%)

$39,880

Your old tax bill

$45,000

Your new tax bill

$39,880

Estimated tax savings

$5,120

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