BNBCalc Short Term Rental Investment Analysis 260 Hicks St, Brooklyn, NY, 11201

9 bed • 9 bath • 27 guests • $2,499,999

BNB

Calc

Annual Revenue

$385,522

Profit (Cash Flow)

$153,082

Cap Rate

12.9%

Annual Revenue

$385,522

AirDNA projects $1,466/night at 72% occupancy ($385,522).

BNB Calc projects a 72% occupancy rate, $1,466 rate per night.

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

Return Metrics

25.63% 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)	$153,082	$306,164	$459,247	$612,329	$765,411	$1,530,823	$4,592,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,999,999	$1,999,999	$1,999,999	$1,999,999	$1,999,999	$1,999,999	$1,999,999
Down Payment	$499,999	$499,999	$499,999	$499,999	$499,999	$499,999	$499,999
Property Appreciation	$74,999	$152,249	$231,817	$313,771	$398,185	$859,790	$3,568,154
Total Return	$2,728,081	$2,958,413	$3,191,063	$3,426,100	$3,663,595	$4,890,613	$10,660,625

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.63%

Cap Rate

12.86%

Return on Investment

42.3%

260 Hicks St Brooklyn, New York, 11201

9 bed • 9 bath • 27 guests

Purchase Price

Est. $11,991/mo

Inquire about this property

Contact Agent

142

Airbnb Investor Score

$153,082

Annual Profit

12.9%

Cap Rate

25.6%

Cash on Cash

$385,522

Annual Revenue

Projected nightly rate is $1,466/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$153,082

Profit

Revenue

$385,522

Operating Expenses

$63,798

Operating Income

$321,724

Mortgage & Taxes

$168,642

Profit (Cash Flow)

$153,082

$597,250

Cash Investment

Down Payment

$500,000

Renos & Furnishing

$22,250

Closing Costs

$75,000

Total

$597,250

DSCR Ratio

Strong

1.91

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.63%

Cap Rate

12.86%

Return on Investment

42.3%

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

$118,653

Deductible property tax

$24,750

Your total deduction

$97,659

Your adjusted annual income

$150,000 - $97,659 = $52,341

Taxes on $52,341 (30%)

$15,702

Your old tax bill

$45,000

Your new tax bill

$15,702

Estimated tax savings

$29,298

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:

2,101 sqft

Year built:

1845

Size:

Type:

TOWNHOUSE

Parking:

Heating:

Steam, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 2,101 sqft

Building area: -

Garage: No

Heating: Steam, natural gas

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Wall/Window Unit(s)

View: City

Parking: None

Amenities: Gas Water Heater

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 002520037

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools