BNBCalc Short Term Rental Investment Analysis 2322-2328 Adam Clayton Powell Jr Blvd APT 1B, New York, NY, 10030

3 bed • 2 bath • 8 guests • $795,000

BNB

Calc

Annual Revenue

$187,370

Profit (Cash Flow)

$95,704

Cap Rate

18.8%

Annual Revenue

$187,370

AirDNA projects $579/night at 76% occupancy ($160,721). Airbtics projects $442/night at 77% occupancy ($124,307). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 95% occupancy rate, $540 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$82,366	$122,678	$191,864	$253,009
Occupancy	65%	82%	95%	97%
Nightly Rate	$343	$402	$540	$700

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect for Tourism: Near Train, Times Sq, Dining	$139,230	$468	78%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
25 Min->Times Sq\|Save on 2Day+ Stays	$273,408	$899	82%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Sleeps 7\|Close to LGA\|Times Sq in 25 min	$156,363	$526	79%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Tourist Fave\|Subway 2 blks away\| Times Sq 25 min	$138,697	$481	76%	3	1	1	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
3BR Retreat: Walkable to Columbia University	$237,119	$649	99%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Newly Renovated: 3BR Oasis Walk to Columbia Uni	$234,283	$654	97%	3	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Duplex Close to Times Sq\|Save on Long Stays	$257,476	$720	96%	3	2	1	$299	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Bright Designer Cottage in Historic Harlem	$183,420	$523	95%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Rustic Sunset	$47,057	$299	43%	3	1	30	$90	❌	❌	✅	N / N	⭐️ 4.5 (21)
Urban Serenity, Harlem Brownstone Duplex w/ Patio	$246,218	$705	95%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (56)
Casa Tua Harlem (Short term)	$167,955	$518	87%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Exquisite 3 Bedrooms in Harlem	$161,324	$450	97%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Apartment in New York	$65,460	$365	49%	3	1	30	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Stylish Townhouse with outdoor patio and backyard	$249,894	$700	97%	3	3	5	$230	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Short Term Available -REACH OUT 4 bed Harlem Gem	$88,634	$397	61%	3	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (23)
Amazing, Renovated 3 bedroom Condo at West Harlem	$49,190	$160	84%	3	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (56)
Hawthorn I by Rove Travel \| 3BR Duplex Loft	$116,956	$385	83%	3	3	30	$440	❌	❌	❌	Y / Y	⭐️ 4.9 (89)
Beautiful 3 Bedroom 4 Bath Historic Townhouse	$92,693	$402	63%	3	4	30	$300	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
3BR Duplex Sleeps 7 w/Outdoor Space-NYC Legal	$47,013	$367	35%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Hawthorn II by Rove Travel \| 3BR Apartment	$76,158	$289	72%	3	1	30	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Stylish 3Bed 2Bath Apartment	$83,265	$325	70%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern 3BR in Upper Manhattan	$40,532	$113	98%	3	1	30	$275	❌	❌	❌	Y / Y	⭐️ 5 (1)
Historic Brownstone - 3 Bedrooms	$48,108	$212	62%	3	1	30	$100	❌	❌	✅	N / Y	⭐️ 4.8 (53)
Spacious 3br apt great location	$45,855	$187	67%	3	1	30	$150	❌	❌	❌	N / N	⭐️ 0 (2)
Garden Apt close to Columbia Business School	$53,141	$220	66%	3	3	30	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
Duplex Apt. in a Brownstone/Morningside Heights	$36,234	$220	45%	3	2	30	$130	❌	❌	❌	N / Y	⭐️ 4.9 (99)
Light-filled townhouse in the heart of Harlem	$71,326	$464	42%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Luxe Harlem Retreat: 3BR Designer Home w/ Parking!	$174,582	$530	90%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Apollo	$130,734	$376	95%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 0 (9)
Renovated Brownstone w Outdoor Space	$191,210	$587	89%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Designer Apt for 6, City Views, near Times Square!	$210,826	$633	91%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (39)
The Lenox	$114,951	$361	87%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 0 (5)
Harlem Renaissance	$128,663	$378	93%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 0 (5)
3 BR w/ Private Patio, 20 Min to Times Square	$133,498	$350	90%	3	1	3	$199	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern Luxury w View of City (Elegant & Spacious)	$110,760	$571	53%	3	2	30	$590	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Renovated Brownstone w Outdoor Space	$259,128	$700	100%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 0 (0)
3BR/2 bath/Duplex+YARD/Near Columbia/City College	$98,088	$400	67%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (151)
Gorgeous Historic Renovation	$144,545	$403	98%	3	2	5	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
"Harlem Duplex from 7/20-8/20 perfect for Family"	$39,694	$187	58%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
☀Bright Designer Oasis in the ❤ of Historic Harlem	$133,991	$523	70%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (67)

Return Metrics

50.01% 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)	$95,703	$191,407	$287,111	$382,815	$478,519	$957,038	$2,871,115
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$636,000	$636,000	$636,000	$636,000	$636,000	$636,000	$636,000
Down Payment	$159,000	$159,000	$159,000	$159,000	$159,000	$159,000	$159,000
Property Appreciation	$23,850	$48,415	$73,717	$99,779	$126,622	$273,413	$1,134,673
Total Return	$914,553	$1,034,823	$1,155,829	$1,277,594	$1,400,142	$2,025,452	$4,800,789

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.01%

Cap Rate

18.78%

Return on Investment

66.56%

2322-2328 Adam Clayton Powell Jr Blvd New York, New York, 10030

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,813/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

260

Airbnb Investor Score

$95,703

Annual Profit

18.8%

Cap Rate

50.0%

Cash on Cash

$187,370

Annual Revenue

BNBCalc predicts this property will get $442 per night with 77% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$131,941

Avg annual revenue

77%

Avg occupancy rate

$442

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

$115k

$190k

$275k

$95,704

Profit

Revenue

$187,370

Operating Expenses

$38,038

Operating Income

$149,332

Mortgage & Taxes

$53,628

Profit (Cash Flow)

$95,704

$191,350

Cash Investment

Down Payment

$159,000

Renos & Furnishing

$8,500

Closing Costs

$23,850

Total

$191,350

DSCR Ratio

Strong

2.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.01%

Cap Rate

18.78%

Return on Investment

66.56%

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

$37,732

Deductible property tax

$7,870

Your total deduction

-$15,772

Your adjusted annual income

$150,000 - -$15,772 = $165,772

Taxes on $165,772 (30%)

$49,731

Your old tax bill

$45,000

Your new tax bill

$49,731

Estimated tax savings

-$4,731

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