BNBCalc Short Term Rental Investment Analysis 322 Lincoln Rd 4a, , NY, 11225

3 bed • 1 bath • 1 guests • $699,000

BNB

Calc

Annual Revenue

$90,314

Profit (Cash Flow)

$17,741

Cap Rate

9.3%

Annual Revenue

$90,314

AirDNA projects $336/night at 61% occupancy ($74,860). Airbtics projects $256/night at 63% occupancy ($58,906). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $313 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,394	$61,087	$92,088	$123,060
Occupancy	48%	65%	79%	84%
Nightly Rate	$160	$253	$313	$392

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 3 Bedroom Walk To Subway	$93,071	$345	71%	3	1	3	$299	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
3 Bedroom, Modern, Spacious, Prospect Park Apt	$78,691	$256	83%	3	1	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (61)
Spacious NEW Brooklyn Duplex 30 min to Manhattan!	$160,547	$549	79%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (124)
Spacious Newly Renovated 3BR, Near Brooklyn Museum	$48,151	$299	44%	3	1	30	$168	❌	❌	❌	N / Y	⭐️ 5 (28)
Large, Sunny Apartment in Lefferts Gardens	$75,162	$302	68%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (53)
Rogers Palace 2	$31,608	$127	68%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (87)
Great Space Near Subway	$116,212	$392	81%	3	2	3	$0	❌	❌	❌	N / Y	⭐️ 4.5 (22)
LA COURONNE - Sophisticated Spacious 3 BDRM 2 BTHS	$67,380	$263	70%	3	2	30	$195	❌	❌	✅	Y / Y	⭐️ 5 (137)
The Lincoln	$65,313	$215	83%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (104)
NYCHaven1:	$34,983	$118	81%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (292)
The Prospect Sterling - Suite Sophistication	$125,996	$425	81%	3	2	30	$185	❌	❌	✅	Y / Y	⭐️ 5 (86)
Prospect Park 3 bedroom, Sleeps 8	$22,546	$140	44%	3	1	31	$120	❌	❌	❌	N / Y	⭐️ 4.5 (152)
New 3BR 2Full Bath Apartment With Dryer & Washer	$61,759	$286	59%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Renovated 3BR 2 Full Bath with Washer & Dryer	$57,096	$312	50%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Spacious Prospect Park Apt Train	$91,993	$329	74%	3	1	1	$159	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Beautiful 3Bed 2Bath Brownstone Apartment	$56,672	$316	49%	3	2	30	$220	❌	✅	❌	Y / Y	⭐️ 4 (3)
3BR Pied a Terre in Brooklyn w/ Rooftop Access	$71,925	$289	68%	3	3	30	$600	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
LoraLisa's Flats	$35,888	$185	53%	3	1	30	$200	❌	❌	❌	N / Y	⭐️ 5 (102)
Prospect Park 3 bdrm, Sleeps 8 (#2)	$30,016	$139	59%	3	1	31	$120	❌	❌	❌	N / Y	⭐️ 5 (150)
NYCHaven2:	$30,051	$161	51%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (276)
Appartement spacieux et lumineux de 3 chambres	$60,257	$294	56%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Best of brooklyn	$80,110	$228	96%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (33)
PRIVate ROOFTop & Balcony Penthouse Prospect Park	$98,397	$283	95%	3	1	30	$125	✅	❌	❌	Y / Y	⭐️ 5 (6)
Newly renovated basement	$17,150	$142	33%	3	1	30	$45	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
3BR in a classic 1925 BK Limestone	$32,104	$258	34%	3	1	30	$90	❌	❌	❌	Y / N	⭐️ 4.5 (278)
Lincoln Space	$30,471	$185	45%	3	1	30	$75	❌	❌	❌	Y / N	⭐️ 4.5 (18)
A Taste of Brooklyn, 3 bdrm 5 beds	$24,772	$144	47%	3	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Rogers Palace 1	$47,580	$130	100%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Matilda's House	$34,593	$175	54%	3	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (91)
Beautiful PLG townhs w private backyard	$18,276	$128	39%	3	2	40	$160	❌	❌	❌	Y / Y	⭐️ 5 (39)
Sunny big 3 bedroom apartment hot spot	$28,824	$125	63%	3	2	30	$637	❌	❌	❌	Y / N	⭐️ 5 (2)
Apartment in Crown Heights, BKLYN	$70,458	$207	93%	3	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (188)
3 Bedroom Apartment	$40,566	$237	46%	3	1	5	$100	❌	❌	❌	N / Y	⭐️ 4.4 (31)
3 BR Apartment in Heart of Brooklyn	$87,489	$316	75%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (222)
Central Brooklyn Apartment by Prospect Park	$42,798	$158	74%	3	1	30	$175	❌	❌	❌	N / N	⭐️ 5 (14)
Parkside Modern Brickwall Duplex Brownstone 4Bath	$158,903	$536	81%	3	4	30	$149	❌	❌	❌	Y / Y	⭐️ 5 (123)
3-Bed Brownstone on Beautiful Block	$105,680	$375	77%	3	1	7	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Spacious 3 bedroom duplex with private backyard	$53,070	$250	58%	3	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

10.49% 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)	$17,740	$35,481	$53,222	$70,962	$88,703	$177,407	$532,222
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200
Down Payment	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$737,710	$777,050	$817,038	$857,693	$899,036	$1,116,804	$2,228,878

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.49%

Cap Rate

9.28%

Return on Investment

26.96%

322 Lincoln Rd New York, 11225

3 bed • 1 bath • 1 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$17,740

Annual Profit

9.3%

Cap Rate

10.5%

Cash on Cash

$90,314

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $336/night at 61% occupancy.Projected nightly rate is $256/night at 63% 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.

$61,114

Avg annual revenue

63%

Avg occupancy rate

$256

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

$15k

$65k

$110k

$160k

$17,741

Profit

Revenue

$90,314

Operating Expenses

$25,421

Operating Income

$64,893

Mortgage & Taxes

$47,152

Profit (Cash Flow)

$17,741

$169,020

Cash Investment

Down Payment

$139,800

Renos & Furnishing

$8,250

Closing Costs

$20,970

Total

$169,020

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.49%

Cap Rate

9.28%

Return on Investment

26.96%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$52,646

Your adjusted annual income

$150,000 - $52,646 = $97,354

Taxes on $97,354 (30%)

$29,206

Your old tax bill

$45,000

Your new tax bill

$29,206

Estimated tax savings

$15,794

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