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 24 Seacliff Avenue, Miller Place, NY, 11764

2 bed • 2 bath • 2 guests • $585,000

BNB

Calc

Annual Revenue

$50,499

Profit (Cash Flow)

-$9,208

Cap Rate

5.2%

Annual Revenue

$50,499

AirDNA projects $157/night at 68% occupancy ($38,993). Airbtics projects $223/night at 62% occupancy ($50,498). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 62% occupancy rate, $223 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,005$41,489$65,101$100,559
Occupancy53%62%74%81%
Nightly Rate$151$177$234$330

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
1856 Trading House w/ walk to water

No image available

$41,789
$220
51%
212$60❌❌✅Y / Y⭐️ 5 (70)
Cozy Cottage Close to the Sound

No image available

$66,085
$296
61%
222$0❌❌❌Y / Y⭐️ 5 (56)
Beach, Shopping,Wineries, Dining, 2 BR

No image available

$34,093
$137
62%
211$125❌✅✅N / Y⭐️ 4.5 (33)
1856 Trading House close to water

No image available

$35,201
$286
33%
212$60✅❌✅Y / Y⭐️ 5 (33)
The Red Cottage Circa 1936

No image available

$56,097
$229
64%
212$70❌❌✅N / Y⭐️ 5 (453)
Large apartment area with lots of space!

No image available

$27,003
$119
62%
212$0❌❌❌N / N⭐️ 5 (317)
Adorable cottage

No image available

$52,248
$179
78%
212$175❌❌✅Y / Y⭐️ 5 (160)
Beautiful Boho Cottage by the beach

No image available

$55,664
$232
65%
212$85❌❌✅Y / Y⭐️ 5 (42)
In the heart of Stony Brook

No image available

$41,932
$219
51%
211$150❌❌❌N / Y⭐️ 5 (35)
Cottage in the heart of Stony Brook Village

No image available

$65,002
$240
74%
211$0❌❌❌N / Y⭐️ 5 (115)
Welcome to Bill & Debbies AirBnb

No image available

$30,986
$166
51%
211$0❌❌❌N / Y⭐️ 5 (41)
Newly renovated modern spacious 2 bedroom apt

No image available

$42,901
$137
84%
211$30❌❌❌Y / Y⭐️ 5 (27)
Charming historic cottage in Setauket, NY

No image available

$101,088
$356
77%
212$125❌❌✅Y / Y⭐️ 5 (84)
Charming 2 Bedroom apartment

No image available

$45,014
$159
76%
211$30❌❌❌Y / Y⭐️ 5 (123)
Adorable Modern 2 BR APT Close to LIRR LIE &Lake

No image available

$42,417
$177
63%
212$120❌❌❌Y / Y⭐️ 5 (92)
Great Outdoors Beach, Pool & Cozy Cabin Welcome!

No image available

$35,003
$156
60%
212$50✅❌❌Y / Y⭐️ 4.5 (44)
Lush Waterview rainforest retreat

No image available

$43,814
$328
36%
211$125❌❌✅Y / Y⭐️ 5 (104)
Entire Residential Home in Mt. Sinai

No image available

$32,966
$165
53%
211$35❌❌❌Y / Y⭐️ 5 (142)
Beautiful Private Apartment on Cul De Sac

No image available

$49,820
$166
81%
215$100❌❌❌Y / Y⭐️ 5 (68)
Stunning Guest Suite in Medford

No image available

$45,310
$154
80%
212$50❌❌❌N / Y⭐️ 5 (49)
Tranquil Family Retreat

No image available

$38,649
$192
55%
212$0❌❌✅N / N⭐️ 5 (28)
North Country Cottage

No image available

$47,985
$221
57%
211$100❌❌❌N / Y⭐️ 5 (53)
Two bedroom, living/dining room

No image available

$27,311
$118
62%
212$30❌❌❌N / Y⭐️ 5 (25)
Cozy & Private Village Retreat - Entire Home

No image available

$112,815
$327
93%
223$150❌❌✅Y / Y⭐️ 5 (60)
Modern 2BR with Renovated Backyard & Chill Space

No image available

$27,638
$127
54%
211$110❌❌❌Y / Y⭐️ 5 (70)
Sunny & Spacious 2BD, 1BA WFH Apt-Huge Yard&Patio

No image available

$32,774
$139
59%
211$110✅❌❌Y / Y⭐️ 5 (68)
2 BRm Suite; Ktchn; Livng area; wash/dryr; Private

No image available

$38,228
$155
65%
211$45❌❌❌Y / Y⭐️ 5 (189)
Cozy Riverside Cottage

No image available

$44,757
$188
63%
212$100❌❌❌Y / Y⭐️ 5 (173)
Spring Sale|CozyCottage|Walk to Beach|Pet-friendly

No image available

$43,011
$121
93%
212$120❌❌✅Y / Y⭐️ 5 (314)
2 bedroom Second floor private apartment.

No image available

$30,677
$123
65%
212$70❌❌❌N / N⭐️ 5 (37)
Cozy + Sunny Coastal Apt by Seaside Park

No image available

$24,188
$145
43%
211$75❌❌❌Y / Y⭐️ 5 (87)
Bridgeport cozy home

No image available

$25,923
$104
62%
212$105❌❌❌N / N⭐️ 5 (58)
Cozy cottage by the water.

No image available

$46,666
$255
50%
211$0❌❌❌N / Y⭐️ 5 (20)
Joyful Beach House, viewing The Great South Bay

No image available

$55,156
$172
85%
213$95✅❌✅Y / Y⭐️ 5 (116)
Diana Luxury Retreat: Private Beach and Vineyards

No image available

$163,382
$583
75%
223$350❌❌✅Y / Y⭐️ 4.5 (11)
Bellport Village Temperance Hall: Bellport Loft

No image available

$141,500
$789
49%
222$0✅❌❌Y / Y⭐️ 5 (16)
Cozy, Coastal Beach Cottage

No image available

$66,278
$505
33%
21.53$125❌❌❌Y / Y⭐️ 5 (5)
Cozy 2-Br Private house 3 mins from Tanger Outlet!

No image available

$40,356
$164
65%
212$100❌❌✅Y / Y⭐️ 5 (74)
Walk to the beach

No image available

$48,400
$228
58%
213$0❌❌❌Y / Y⭐️ 5 (4)
Long Island Airport, Medford Oasis - Short Stay!

No image available

$38,031
$178
56%
213$90❌❌✅N / Y⭐️ 4.5 (40)

Return Metrics

-6.52% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,208-$18,416-$27,625-$36,833-$46,042-$92,084-$276,253
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$468,000$468,000$468,000$468,000$468,000$468,000$468,000
Down Payment$117,000$117,000$117,000$117,000$117,000$117,000$117,000
Property Appreciation$17,550$35,626$54,245$73,422$93,175$201,191$834,948
Total Return$593,341$602,209$611,619$621,588$632,133$694,106$1,143,695

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.52%

Cap Rate

5.17%

Return on Investment

9.98%

property-location

24 Seacliff Avenue Miller Place, NY, 11764

2 bed • 2 bath • 2 guests

Est. $2,806/mo

Agent

Inquire about this property

Contact Agent

-14

Airbnb Investor Score

-$9,208

Annual Profit

5.2%

Cap Rate

-6.5%

Cash on Cash

$50,499

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 68% occupancy.Projected nightly rate is $223/night at 62% occupancy.

Top 53% of comparables

Top 33% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$50,953

Avg annual revenue

62%

Avg occupancy rate

$223

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

$25k

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

-$9,208

Profit

Revenue

$50,499

Operating Expenses

$20,245

Operating Income

$30,254

Mortgage & Taxes

$39,462

Profit (Cash Flow)

-$9,208

$141,050

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$6,500

Closing Costs

$17,550

Total

$141,050

DSCR Ratio

Weak

0.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.52%

Cap Rate

5.17%

Profit (Cummulative)

-$9,208

$468,000

$6,500

$17,550

$0

Total Gain

$14,089

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

$27,765

Deductible property tax

$5,791

Your total deduction

$68,060

Your adjusted annual income

$150,000 - $68,060 = $81,940


Taxes on $81,940 (30%)

$24,582

Your old tax bill

$45,000

Your new tax bill

$24,582


Estimated tax savings

$20,418

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:

10,019 sqft

Year built:

1960

Size:

1,180 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced Air, Oil

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 10,019 sqft
  • Building area: 1,180 sqft
  • Garage: No
  • Heating: Forced air, oil
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: Central Air
  • View: Water
  • Parking: -
  • Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer
  • Price per square foot: $495

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 0200011000200018000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $2,725
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: North Country Road School with 5/10 star rating
  • High School: Miller Place High School with 8/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service