BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Lynda Ln, East Hampton, NY, 11937

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$101,625

Profit (Cash Flow)

-$460,022

Cash on Cash Return

-5349.1%

Annual Revenue

$101,625

AirDNA projects $752/night at 37% occupancy ($101,625). Airbtics projects $732/night at 52% occupancy ($139,026). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 37% occupancy rate, $752 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$62,041	$118,004	$242,506	$359,344
Occupancy	36%	47%	68%	82%
Nightly Rate	$463	$668	$942	$1,166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private East Hampton escape on 2.4 acres	$168,090	$1,215	35%	3	3	5	$300	✅	❌	❌	Y / Y	⭐️ 0 (0)
Designer East Hampton Farmhouse - Chef’s Kitchen	$92,728	$282	82%	3	3	1	$350	✅	❌	❌	Y / Y	⭐️ 5 (186)
Explore the Water & Woods at a Relaxing Retreat	$131,463	$454	77%	3	3	3	$290	✅	✅	✅	Y / Y	⭐️ 5 (128)
NEW: Charming East Hampton home w/ POOL!	$73,684	$549	32%	3	3	5	$250	✅	❌	✅	Y / Y	⭐️ 5 (15)
Heated Pool, 10 Mins to Beach/Town, Beach Parking	$159,092	$986	42%	3	3	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (15)
3BR/3.5BA: East Hampton, Heated Pool, Hot Tub	$371,168	$1,878	54%	3	4	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Bright, modern 3 bedroom in East Hampton w/ pool	$161,406	$822	50%	3	3	3	$300	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
Modern East Hampton Home w/ Open Layout and Pool	$72,024	$328	51%	3	2	1	$300	✅	❌	❌	Y / Y	⭐️ 4.7 (71)
Stylish Beauty with Tennis	$87,907	$497	48%	3	3	14	$250	✅	❌	✅	Y / Y	⭐️ 5 (16)
Quiet East Hampton home, 1.5 miles to ocean beach	$161,571	$411	100%	3	3	7	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
Newly Renovated, Spacious Near East Hampton Vill.	$82,649	$529	36%	3	4	14	$400	❌	❌	✅	Y / Y	⭐️ 0 (2)
Charming East Hampton Home with Pool	$289,026	$940	82%	3	2	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (10)
Country Beach House	$168,691	$450	96%	3	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (13)
sunset, water view of marina/ home/ pool	$173,667	$949	50%	3	3	13	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
East Hampton House in Springs	$89,781	$584	39%	3	3	14	$300	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Perfect Hamptons Getaway	$95,629	$737	31%	3	2	6	$350	✅	❌	✅	Y / N	⭐️ 5 (7)
3BR home near beaches with grill, bikes & dogs OK	$87,706	$466	51%	3	3	14	$327	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Modern Retreat in the Secluded NW Woods	$74,547	$536	38%	3	3	3	$175	✅	✅	✅	Y / Y	⭐️ 4.8 (62)
East Hampton 3 Bed / 3 Bath Charmer w Pool	$82,490	$240	85%	3	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (37)
3 Bed & 3.5 Bath Hampton Hideaway	$201,447	$688	80%	3	4	6	$250	✅	❌	❌	Y / Y	⭐️ 5 (60)
Secluded East Hampton Family Getaway	$87,475	$420	56%	3	2	2	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (33)
Private & Pristine with Pool and Kid’s Playard	$55,157	$316	47%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (107)
Modern Home - 3 EnSuite Bdrm, Pool, Near Bay Beach	$199,943	$1,161	45%	3	4	3	$400	✅	❌	✅	Y / Y	⭐️ 5 (10)
Harbor View Haven	$174,963	$703	68%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
Designers Home in East Hampton-Ask re Monthly Rate	$184,540	$683	73%	3	3	7	$500	✅	❌	✅	Y / Y	⭐️ 5 (4)
3BR/3BA: East Hampton, BBQ, Close to beaches	$112,390	$853	36%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Sparkle Mojo Dojo Casa House	$163,142	$1,014	41%	3	3	3	$300	✅	❌	❌	Y / Y	⭐️ 0 (4)
East Hampton slice of heaven-H. pool/3min. to town	$318,973	$1,216	71%	3	3	5	$375	✅	❌	✅	Y / Y	⭐️ 4.8 (34)
Clean Home Pool Cent-Loc. Quiet Reserve Pet Friend	$121,694	$561	58%	3	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (89)
The Majestic	$129,662	$723	49%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
East Hampton Sunny Heated Swimming Pool. Sunroom.	$100,766	$773	34%	3	3	13	$500	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Perfect East Hampton Cottage with Pool	$105,466	$853	33%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (9)
Cozy Family Home	$117,486	$446	71%	3	2	2	$175	❌	❌	❌	Y / N	⭐️ 4.8 (52)
Beach house	$159,663	$1,148	38%	3	3	3	$0	❌	❌	❌	N / N	⭐️ 0 (0)
Mid-Century Oasis with Pool on 2 Secluded Acres	$265,582	$1,551	46%	3	4	5	$350	✅	❌	✅	Y / Y	⭐️ 5 (24)
Cottage in East Hampton	$94,160	$538	43%	3	3	3	$350	✅	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful family home, walking distance to EH town	$85,278	$653	35%	3	3	5	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (6)

Return Metrics

-5,349.09% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$460,021	-$920,043	-$1,380,065	-$1,840,087	-$2,300,109	-$4,600,218	-$13,800,654
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$460,021	-$920,043	-$1,380,065	-$1,840,087	-$2,300,109	-$4,600,218	-$13,800,654

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5,349.09%

Payback Period Days

Return on Investment

-5,349.09%

3 Lynda Ln East Hampton, New York, 11937

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,703

Zestimate

$101,625

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $752/night at 37% occupancy.Projected nightly rate is $732/night at 52% occupancy.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$138,374

Avg annual revenue

52%

Avg occupancy rate

$732

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

$40k

$150k

$255k

$370k

-$460,022

Profit

Revenue

$101,625

Operating Expenses

$25,211

Operating Income

$76,414

Net Effective Rent

$536,436

Profit (Cash Flow)

-$460,022

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-5,349.09%

Payback Period Days