BNBCalc Short Term Rental Investment Analysis 266 Thompson Ave, Oceanside, NY 11572

3 bed • 2 bath • 9 guests • $999,999

BNB

Calc

Annual Revenue

$117,218

Profit (Cash Flow)

$20,843

Cap Rate

8.8%

Annual Revenue

$117,218

AirDNA projects $414/night at 46% occupancy ($69,557). Airbtics projects $479/night at 67% occupancy ($117,217). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 67% occupancy rate, $479 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$72,696	$98,580	$120,002	$185,996
Occupancy	58%	70%	81%	87%
Nightly Rate	$317	$405	$482	$898

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boho Beach House	$97,063	$408	65%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
LB summer house with large outdoor patio & parking	$66,898	$310	58%	3	2	7	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Cheerful 3BR cottage w/patio, king bed and parking	$178,974	$489	100%	3	1	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Beach Weekend Get-a-Way Home	$249,200	$875	76%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Brand NEW gorgeous home, steps to the beach/ocean	$101,093	$341	81%	3	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
West End Dream Home	$126,305	$403	81%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Walk to the beach! ( 3 Bedroom)	$76,800	$244	86%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
CRAFTMANS HIDEAWAY	$31,842	$150	58%	3	1	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beach Vacation Home	$71,329	$464	42%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (1)
Hotel-Inspired Modern Retreat - up to 30% Off	$100,097	$1,111	24%	3	2	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

8.73% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,842	$41,685	$62,527	$83,370	$104,213	$208,426	$625,279
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$799,999
Down Payment	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999
Property Appreciation	$29,999	$60,899	$92,726	$125,508	$159,273	$343,916	$1,427,261
Total Return	$260,666	$322,839	$386,582	$451,962	$519,052	$882,856	$3,052,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.73%

Cap Rate

8.82%

Return on Investment

25.43%

266 Thompson Ave Oceanside, NY, 11572

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,796/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$20,842

Annual Profit

8.8%

Cap Rate

8.7%

Cash on Cash

$117,218

Annual Revenue

BNBCalc predicts this property will get $479 per night with 67% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$109,960

Avg annual revenue

67%

Avg occupancy rate

$479

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

$30k

$100k

$175k

$250k

$20,843

Profit

Revenue

$117,218

Operating Expenses

$28,918

Operating Income

$88,299

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$20,843

$238,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,500

Closing Costs

$30,000

Total

$238,500

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.73%

Cap Rate

8.82%

Return on Investment

25.43%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$79,399

Your adjusted annual income

$150,000 - $79,399 = $70,601

Taxes on $70,601 (30%)

$21,180

Your old tax bill

$45,000

Your new tax bill

$21,180

Estimated tax savings

$23,820

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -