25 Monroe Pl Brooklyn, New York, 11201-2664
2 bed • 1 bath • 1 guests
Est. $4,488/mo
Inquire about this property
Contact Agent
$935,600
Zestimate
$113,868
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $433/night at 72% occupancy ($113,868.46). Airbtics projects $479/night at 67% occupancy ($117,217).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$119,191
Avg annual revenue
67%
Avg occupancy rate
$479
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$110k
$185k
$265k
Sign up to see the data on 10 all comparables
$22,273
Profit
Revenue
$113,868
Operating Expenses
$28,483
Operating Income
$85,386
Mortgage & Taxes
$63,113
Profit (Cash Flow)
$22,273
$221,438
Cash Investment
Down Payment
$187,120
Renos & Furnishing
$6,250
Closing Costs
$28,068
Total
$221,438
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.05%
Cap Rate
9.12%
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
$44,405
Deductible property tax
$9,262
Your total deduction
$109,213
Your adjusted annual income
$150,000 - $109,213 = $40,787
Taxes on $40,787 (30%)
$12,236
Your old tax bill
$45,000
Your new tax bill
$12,236
Estimated tax savings
$32,764
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:
7,300 sqft
Year built:
1938
Size:
60,720 sqft
Type:
MFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 45 Cranberry St | - | - | 2,096 | - | 1,003 | 1899 | $0 | - |
| 116 Pierrepont St | 6 | 3 | 5,000 | - | 2,500 | 1901 | $7,250,000 | 192 |
| 16 Monroe Pl | - | - | 9,450 | - | 2,500 | 1900 | $7,850,000 | - |
| 75 Pierrepont St # 37 | - | - | 25,818 | - | 6,500 | 1925 | $0 | - |
| 76 Pierrepont St | 10 | 9 | 6,368 | - | 2,892 | 1844 | $8,750,000 | - |
| 56 Pierrepont St | 7 | 10 | 8,086 | - | 2,500 | 1840 | $3,900,000 | 279 |
| 51 Hicks St # 4 | - | - | 3,083 | - | 2,412 | 1831 | $3,500,000 | - |
| 15 Tompkins Pl | - | - | 5,796 | - | 2,700 | 1930 | $0 | - |
| 130 Pacific St Apt 3 | - | - | 4,536 | - | 2,500 | 1901 | $0 | - |
| 207 Clinton St | - | - | 4,800 | - | 2,250 | 1899 | $0 | - |
Property Details
- MLS Status: N/A
- Property Use: Apartment House (5+ Units)
- Stories: 12
- Lot size: 7,300 sqft
- Building area: 60,720 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R7-1
- Land Use: COMMERCIAL
- Parcel Number: 00237-0054
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $8,951,850
- County Est. Land Value: $791,000
- Assessed Land Value: $355,950
- County Est. Structure Value: $19,102,000
Market Estimate: $24,034,591