BNBCalc Short Term Rental Investment Analysis 33 Ash Ln, Hicksville, NY 11801

4 bed • 2 bath • 12 guests • $4,200

BNB

Calc

Annual Revenue

$19,431

Profit (Cash Flow)

$2,942

Cap Rate

76.8%

Annual Revenue

$19,431

AirDNA projects $360/night at 52% occupancy ($68,373). Airbtics projects $309/night at 67% occupancy ($75,616). Airbtics predicts this property will perform in the 143% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $95 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,621	$34,811	$44,925	$52,639
Occupancy	64%	78%	88%	94%
Nightly Rate	$97	$118	$135	$148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Renovated Personal Apartment in Long Island	$34,266	$119	75%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (77)
Confortable House	$28,871	$82	92%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (95)
Luxury Apt in the Heart of Long Island	$25,015	$147	45%	1	1	1	$23	❌	❌	❌	Y / N	⭐️ 4.8 (87)
Spacious studio near Hofstra University.	$37,505	$117	84%	1	1	3	$100	❌	❌	❌	Y / N	⭐️ 5 (34)
Cozy 1 Bedroom Apt. W Private Entrance	$23,132	$91	66%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.8 (67)
Comfy studio in Bethpage	$23,764	$78	81%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (247)
Cozy, Private, Self Check-In & On-Site Parking	$32,645	$88	96%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (353)
Eco-friendly Apartment. in Cozy home pvt entrance.	$41,175	$125	90%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (185)
Modern 1 Bedroom Apartment	$38,585	$138	73%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 4.9 (34)
Luxuriously Comfortable Suite	$27,461	$183	41%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Modern cozy studio apartment w/private entrance	$26,933	$120	59%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (38)
Spacious & Comfy One Bedroom w/ Private Entrance	$22,217	$65	87%	1	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (109)
Charming Suburban 1 Bedroom Apartment	$25,891	$131	54%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (119)
Exquisite 1-bedroom 'Hideaway' in Baldwin Oaks.	$33,609	$124	70%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (78)
Cheerful Studio Getaway/Garden/By Lake State Park	$35,285	$134	69%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
INDUSTRIAL Themed Couples Getaway	$30,174	$83	96%	1	1	2	$59	❌	❌	❌	N / Y	⭐️ 4.9 (130)
Private Guest house with pool access.	$22,253	$95	64%	1	1	1	$0	✅	❌	✅	N / Y	⭐️ 4.8 (105)
Amazing apartment steps from LIRR	$30,780	$136	60%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (116)
❤️❤️10 min to JFK12 MIN TO JONES BCH15 MIN TO LB BCH	$29,558	$84	92%	1	1	4	$70	❌	❌	❌	N / Y	⭐️ 4.8 (59)
Blessed bus to anywhere 30 min to mht10 to beach	$33,979	$99	90%	1	1	4	$75	✅	❌	❌	N / Y	⭐️ 4.7 (48)
Luxury apt. Fully equipped!	$35,509	$98	99%	1	1	4	$0	❌	❌	❌	N / N	⭐️ 5 (41)
Cozy New Apt in North Massapequa	$27,808	$147	50%	1	1	2	$75	❌	✅	❌	N / Y	⭐️ 5 (23)
Clean One Bedroom Apartment in a Great Location.	$46,845	$139	90%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Hofstra studio	$35,856	$123	78%	1	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.7 (107)
Cozy Quiet Space	$33,744	$108	79%	1	1	2	$100	❌	❌	✅	N / N	⭐️ 4.8 (50)
Cozy stay at Westbury	$47,636	$161	77%	1	2	1	$75	❌	❌	❌	N / Y	⭐️ 5 (17)
Newly renovated 1 Bedroom apartment in Westbury	$46,745	$197	63%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.7 (9)
Beautiful furnished private Long Island apartment	$43,862	$140	83%	1	1	5	$110	❌	❌	❌	Y / Y	⭐️ 5 (75)
Boho Basement Apartment with Private Entrance	$32,574	$89	100%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (77)
Second Floor 1BR stay @casaflo	$40,258	$133	80%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (32)
The nest	$25,742	$104	66%	1	1	3	$40	❌	❌	✅	N / Y	⭐️ 4.7 (7)
Charming, private 2fl apt Folk Victorian; Suits 2	$29,901	$100	80%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 4.8 (151)
Modern Adventure Studio/Seaford	$36,270	$108	88%	1	1	1	$45	❌	❌	❌	N / N	⭐️ 5 (95)
Charming Aparthotel w/ Full Kitchen	$35,963	$289	34%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (7)
Private Studio Separate entrance WIFI & Netflix	$18,029	$53	87%	1	1	2	$60	❌	❌	❌	N / N	⭐️ 4.9 (292)
Beaut private separ apartment Long Island near all	$25,382	$105	65%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (295)
New Modern apartment	$38,544	$124	82%	1	1	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Petite Cottage	$40,347	$117	94%	1	1	7	$35	❌	❌	❌	Y / Y	⭐️ 5 (146)
Luxurious NYC Retreat \| Central Location \| Wi-Fi	$24,383	$110	55%	1	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.5 (45)
Home for Your Holiday!	$35,047	$135	69%	1	1	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (101)

Return Metrics

25.65% 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)	$2,941	$5,883	$8,824	$11,766	$14,708	$29,416	$88,249
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,360	$3,360	$3,360	$3,360	$3,360	$3,360	$3,360
Down Payment	$840	$840	$840	$840	$840	$840	$840
Property Appreciation	$126	$255	$389	$527	$668	$1,444	$5,994
Total Return	$7,267	$10,339	$13,414	$16,493	$19,577	$35,060	$98,443

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.65%

Cap Rate

76.78%

Return on Investment

27.11%

33 Ash Ln Hicksville, NY, 11801

4 bed • 2 bath • 12 guests

Purchase Price

Est. $20/mo

This property is for sale!

Contact Agent

714

Airbnb Investor Score

$2,941

Annual Profit

76.8%

Cap Rate

25.7%

Cash on Cash

$19,431

Annual Revenue

This property is projected to be in the top 143% revenue percentile compared to similar properties nearby.
Projected nightly rate is $360/night at 52% occupancy.Projected nightly rate is $309/night at 67% occupancy.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$32,588

Avg annual revenue

75%

Avg occupancy rate

$120

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

$25k

$40k

$50k

$2,942

Profit

Revenue

$19,431

Operating Expenses

$16,206

Operating Income

$3,225

Mortgage & Taxes

$283

Profit (Cash Flow)

$2,942

$11,466

Cash Investment

Down Payment

$840

Renos & Furnishing

$10,500

Closing Costs

$126

Total

$11,466

DSCR Ratio

Strong

11.38

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.65%

Cap Rate

76.78%

Return on Investment

27.11%

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

$199

Deductible property tax

$42

Your total deduction

-$1,077

Your adjusted annual income

$150,000 - -$1,077 = $151,077

Taxes on $151,077 (30%)

$45,323

Your old tax bill

$45,000

Your new tax bill

$45,323

Estimated tax savings

-$323

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: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -