BNBCalc Short Term Rental Investment Analysis 2961 Stevens Street, Oceanside, NY

3 bed • 2 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$95,489

Profit (Cash Flow)

$64,941

Cap Rate

15.4%

Annual Revenue

$95,489

AirDNA projects $207/night at 50% occupancy ($37,802). Airbtics projects $294/night at 67% occupancy ($71,945). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $344 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,681	$71,989	$98,987	$136,035
Occupancy	58%	70%	76%	85%
Nightly Rate	$228	$273	$344	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous oceanside apartment	$47,605	$168	76%	3	1	3	$160	❌	❌	✅	N / Y	⭐️ 4.5 (37)
House near NYC with 3BR, 2BA, 2LR, Fpl, Deck/Patio	$85,432	$376	58%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.3 (5)
Comfort Haven/King-Sized Bed/Near Nautical Mile	$63,576	$247	66%	3	1	2	$150	❌	❌	❌	N / N	⭐️ 5 (38)
Landing into a Spacious Oasis	$62,839	$236	71%	3	1	3	$125	❌	❌	✅	N / Y	⭐️ 5 (37)
The Creative Experience 3 bedroom Residential Home	$67,360	$231	79%	3	1	3	$185	❌	❌	❌	N / Y	⭐️ 5 (85)
Cozy Baldwin Retreat- Unit B	$47,588	$293	43%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 4.5 (36)
Baldwin Cozy Retreat- Unit A	$56,355	$325	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
🥂Peaceful & Upscale 3-bdrm rental unit W parking	$46,991	$164	76%	3	1	2	$140	❌	❌	❌	N / Y	⭐️ 5 (111)
Beautiful Cozy Modern Home	$72,747	$279	68%	3	2	2	$275	❌	❌	❌	N / Y	⭐️ 5 (36)
Cozy Corner	$60,879	$181	89%	3	1	1	$160	❌	❌	❌	N / Y	⭐️ 5 (61)
Glorious Comfy Home	$51,650	$215	65%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cozy Queens Retreat w/ Family Amenities & Parking	$66,819	$315	56%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Luxury Home Nearby JFK	$68,422	$300	61%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (56)
Hidden Gem Near JFK Airport!	$105,840	$581	48%	3	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (21)
Lala's House!	$71,675	$213	89%	3	1.5	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (94)
King Bed/Wi-Fi/Free Parking/Convenient Apt/NYC	$103,984	$367	74%	3	1	3	$189	❌	❌	✅	Y / Y	⭐️ 5 (40)
Family-Pet Friendly/Fast Wi-Fi/King Bed/Parking	$102,149	$368	72%	3	1	3	$189	❌	❌	✅	Y / Y	⭐️ 5 (36)
Newly Renovated 3BD & 2BA Apartmnt 15 mins to JFK	$68,008	$220	83%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (100)
Our Cozy EsCape	$83,804	$352	63%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (66)
Cozy Home Away From Home W/ DECK	$99,652	$354	75%	3	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (86)
Allure Escapes Contemporary & Luxurious 3Bdrm/2Br	$88,828	$316	75%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (67)
Modern 3 Bd Spacious Apartment in PRIME Location	$87,450	$259	90%	3	1	2	$158	❌	❌	✅	Y / Y	⭐️ 5 (135)
Apartment Near Manhattan/JFK/UBS	$64,301	$234	71%	3	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (62)
CQ 8-10 (Comfy Quarters)	$52,571	$208	60%	3	2	2	$270	❌	❌	❌	N / N	⭐️ 5 (3)
Boho Beach House	$80,846	$294	73%	3	1	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (122)
Roomy 3br 2ba 5 min from JFK	$74,664	$240	85%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Ocean Cove	$86,473	$421	53%	3	2	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (30)
The beautiful house at the beach	$80,022	$461	47%	3	3	3	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
New! Modern home feeling like home	$94,419	$334	75%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (59)
3 Bedroom w Backyard & Parking near Train and NYC	$54,911	$158	92%	3	1	2	$130	❌	❌	❌	N / Y	⭐️ 5 (98)
Walk to the Beach! (3 Bedroom)	$58,729	$253	61%	3	1	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (55)
3-Bedroom Newly Modernized Apt	$67,801	$233	77%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (84)
The Royale Tee Oasis 3BR/2Bath near JFK/LGA	$86,362	$285	79%	3	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (78)
"BBQ, Beats, Hot Tub Retreat”	$85,931	$448	52%	3	2	5	$150	❌	✅	❌	Y / Y	⭐️ 5 (21)
Very Spacious 5 Min to JFK 3 br 2 baths	$62,040	$253	67%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (21)
LB summer house with large outdoor patio & parking	$88,290	$342	70%	3	2	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (79)
Comfy 3 Bedroom Home	$57,378	$215	72%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (88)
Cozy apartment in Jamaica Queens.	$33,391	$159	56%	3	2	1	$80	❌	❌	❌	N / Y	⭐️ 5 (40)
A perfect apartment from home	$60,178	$268	59%	3	1.5	2	$100	❌	❌	❌	N / Y	⭐️ 4.5 (75)

Return Metrics

57.98% 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)	$64,940	$129,881	$194,822	$259,763	$324,703	$649,407	$1,948,223
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$528,440	$607,286	$686,549	$766,242	$846,377	$1,254,170	$3,040,491

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.98%

Cap Rate

15.42%

Return on Investment

101.62%

2961 Stevens St Oceanside, New York, 11572

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$764,500

Zestimate

224

Airbnb Investor Score

$19,248

Annual Profit

15.4%

Cap Rate

58.0%

Cash on Cash

$95,489

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 50% occupancy.Projected nightly rate is $294/night at 67% occupancy.

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.

$71,286

Avg annual revenue

67%

Avg occupancy rate

$294

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

$55k

$80k

$105k

$64,941

Profit

Revenue

$95,489

Operating Expenses

$26,094

Operating Income

$69,396

Mortgage & Taxes

$4,455

Profit (Cash Flow)

$64,941

$98,500

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,500

Total

$98,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

57.98%

Cap Rate

15.42%

Return on Investment

101.62%

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

$9,828

Deductible property tax

$4,455

Your total deduction

-$4,816

Your adjusted annual income

$150,000 - -$4,816 = $154,816

Taxes on $154,816 (30%)

$46,445

Your old tax bill

$45,000

Your new tax bill

$46,445

Estimated tax savings

-$1,445

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:

4,000 sqft

Year built:

1923

Size:

1,848 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Other, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 4,000 sqft

Building area: 1,848 sqft

Garage: No

Heating: Baseboard, other, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Garage - Detached

Amenities: Dishwasher, Dryer, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $413

Lot Info

Zoning: -

Land Use: -

Parcel Number: 282000945220

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $533,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $764,500

Schools