BNBCalc Short Term Rental Investment Analysis 31 Tiemann Pl, New York, NY 10027

2 bed • 1 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$70,477

Profit (Cash Flow)

$13,907

Cap Rate

9.5%

Annual Revenue

$70,477

Airbtics projects $268/night at 72% occupancy ($70,477). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $268 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,217	$67,680	$111,222	$152,785
Occupancy	58%	74%	93%	96%
Nightly Rate	$202	$245	$322	$427

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful apartment!!	$84,820	$305	72%	2	2	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (72)
Beautiful 2-BDRM Brownstone Apartment	$76,138	$203	100%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (230)
Newly Renovated 2BR w Rare Private Backyard & BBQ	$162,084	$471	93%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Suite Too at Bryant Manor	$61,042	$269	62%	2	1	30	$0	❌	❌	❌	N / Y	⭐️ 4.7 (216)
Newly Renovated: 2BR Haven Walk to Columbia Uni	$144,015	$441	88%	2	1	2	$110	❌	❌	✅	N / Y	⭐️ 4.7 (42)
Spectacular Designer Loft (Legal Airbnb)	$72,742	$241	82%	2	2	120	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (85)
Cityscape	$53,407	$192	76%	2	2	30	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Spacious Manhattan studio w patio!	$35,030	$134	70%	2	2	30	$350	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Central Harlem Luxury Retreat	$71,270	$202	85%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (32)
Central Park Apt In NYC	$86,452	$245	96%	2	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.6 (52)
2 bedrooms.	$39,272	$246	43%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Harlem Elegance	$159,962	$426	100%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (67)
Paradise in New York City	$47,821	$139	94%	2	2	30	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (124)
Two bedrooms in Manhattan	$84,407	$243	94%	2	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (26)
New York City 2 Bedroom 2 Bath with backyard	$37,156	$108	94%	2	2	30	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
Have your own private floor in historic townhouse	$64,654	$203	82%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Beautiful 2 Bedrooms, 5 beds, Manhattan	$121,242	$364	90%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (31)
2 bed 2 bath with balcony near Central Park/Harlem	$130,572	$400	86%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
BEAUTIFUL 2-BEDROOM TOWNHOUSE NYC	$38,430	$250	42%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Unique Entire Unit 2 Bedroom apt for 6	$73,350	$409	49%	2	1	2	$0	❌	✅	❌	Y / N	⭐️ 4.8 (13)
Harlem Hideaway w/ private yard - long term OK	$53,778	$158	93%	2	2	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Amazing 2 Bedroom Apartment In Manhattan	$91,456	$450	55%	2	2	30	$300	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious Manhattan Commons with city view!	$77,782	$308	69%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (21)
Trendy Big SoHa 2 BR-2 1/2 bth Gym Cent Park Drmn!	$22,239	$98	62%	2	3	56	$250	❌	✅	❌	Y / Y	⭐️ 5 (1)
Historic Harlem Duplex with Heritage Charm	$40,260	$250	44%	2	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Paradise in New York City 2	$52,155	$150	95%	2	2	30	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Central Park North, Cosy Two bedrooms	$105,042	$287	100%	2	1	4	$0	❌	❌	❌	N / Y	⭐️ 4.5 (55)
Ex-Large 2 Bedroom Apartment Harlem Delight!	$48,076	$225	58%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
A sprawling Upper West Side classic Pre-War apt	$187,207	$550	93%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Well located, clean, beautiful Apt with backyard	$77,751	$219	97%	2	2	151	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Cypress Court I by Rove Travel \| 2BR Harlem Apt	$70,681	$284	68%	2	2	30	$340	❌	❌	❌	Y / Y	⭐️ 5 (20)
Sunny and Luxurious Penthouse Loft in West Harlem	$53,920	$373	35%	2	2	30	$390	❌	❌	❌	Y / Y	⭐️ 5 (22)
Manhattan 2 bed-Close to Subway/Columbia Univ	$67,183	$264	69%	2	1	30	$150	❌	❌	✅	N / Y	⭐️ 4.7 (141)
Attractive 2BR in Upper Manhattan with Workspace	$32,282	$126	70%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 2 (5)
Elegant 2 bedroom for rent - NYC Apartmentà	$40,199	$163	63%	2	1	30	$100	❌	❌	✅	N / Y	⭐️ 4.5 (221)
FABULOUS & LARGE 2 BEDROOM IN NYC!	$45,732	$245	51%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
2 Bdrm NYC Chic Retreat- Central Harlem/Columbia	$45,852	$216	58%	2	1	30	$185	❌	❌	❌	N / Y	⭐️ 4.9 (46)
Spacious and Sun Filled 2-Bedroom in Harlem	$84,731	$224	96%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

11.46% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,906	$27,813	$41,720	$55,627	$69,534	$139,069	$417,209
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$528,906	$558,263	$588,084	$618,382	$649,171	$811,028	$1,630,840

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.46%

Cap Rate

9.52%

Return on Investment

27.89%

31 Tiemann Pl New York, NY, 10027

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$70,477

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 72% occupancy.

Occupancy Rate

Top 51% 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.

$72,393

Avg annual revenue

72%

Avg occupancy rate

$268

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

$20k

$75k

$130k

$190k

$13,907

Profit

Revenue

$70,477

Operating Expenses

$22,842

Operating Income

$47,635

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$13,907

$121,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,250

Closing Costs

$15,000

Total

$121,250

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.46%

Cap Rate

9.52%

Return on Investment

27.89%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$36,490

Your adjusted annual income

$150,000 - $36,490 = $113,510

Taxes on $113,510 (30%)

$34,053

Your old tax bill

$45,000

Your new tax bill

$34,053

Estimated tax savings

$10,947

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com