BNBCalc Short Term Rental Investment Analysis 34 Newkirk Ave, East Rockaway, NY 11518

4 bed • 2 bath • 12 guests • $749,000

BNB

Calc

Annual Revenue

$114,705

Profit (Cash Flow)

$35,588

Cap Rate

11.5%

Annual Revenue

$114,705

AirDNA projects $525/night at 46% occupancy ($88,206). Airbtics projects $571/night at 55% occupancy ($114,704). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $571 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,050	$108,664	$185,922	$274,107
Occupancy	40%	54%	70%	82%
Nightly Rate	$420	$534	$704	$892

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful, Nature-Hugged Home in East Rockaway	$93,487	$600	41%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Ocean Seabreeze	$87,254	$459	48%	4	3	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (46)
Paradise Cove	$101,196	$445	58%	4	4	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (44)
Long Beach Gem: 3min to Beach, Near Allegria & NYC	$105,598	$708	38%	4	3	2	$500	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
West End Beach House	$257,895	$700	96%	4	3	4	$300	❌	❌	❌	Y / N	⭐️ 0 (0)
Semi oceanfront 4 bedroom house steps from ocean.	$153,989	$966	43%	4	3	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (3)
Sunset Palazzo	$102,859	$412	65%	4	2	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (33)
Desirable Home in Long Beach	$68,406	$534	35%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Vacation Home For Big Family	$85,294	$255	86%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
The Alexa	$121,289	$429	75%	4	2	5	$400	❌	❌	✅	Y / Y	⭐️ 5 (31)
Wonder of Woodmere	$58,881	$289	54%	4	1	3	$195	❌	✅	❌	N / N	⭐️ 5 (3)
Luxury Waterfront Home! Magnificent Views!	$55,925	$700	21%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
The Beach House	$226,209	$792	77%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
SandyBeachHouseLBNY Walk2Beach Surf Fish Eats	$148,110	$959	40%	4	3	3	$385	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
NY getaway 4 bedroom 6 bed 2 bath 30 min from NYC	$66,758	$318	55%	4	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

19.47% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,588	$71,176	$106,764	$142,352	$177,940	$355,880	$1,067,641
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,358	$15,170	$23,464	$32,269	$41,618	$97,755	$599,200
Down Payment	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800	$149,800
Property Appreciation	$22,470	$45,614	$69,452	$94,006	$119,296	$257,593	$1,069,019
Total Return	$215,216	$281,760	$349,480	$418,428	$488,654	$861,029	$2,885,661

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.47%

Cap Rate

11.49%

Return on Investment

35.79%

34 Newkirk Ave East Rockaway, NY, 11518

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,593/mo

This property is for sale!

Contact Agent

113

Airbnb Investor Score

$35,588

Annual Profit

11.5%

Cap Rate

19.5%

Cash on Cash

$114,705

Annual Revenue

BNBCalc predicts this property will get $571 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$115,543

Avg annual revenue

55%

Avg occupancy rate

$571

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

$55k

$120k

$190k

$260k

$35,588

Profit

Revenue

$114,705

Operating Expenses

$28,592

Operating Income

$86,113

Mortgage & Taxes

$50,525

Profit (Cash Flow)

$35,588

$182,770

Cash Investment

Down Payment

$149,800

Renos & Furnishing

$10,500

Closing Costs

$22,470

Total

$182,770

DSCR Ratio

Strong

1.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.47%

Cap Rate

11.49%

Return on Investment

35.79%

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

$35,548

Deductible property tax

$7,415

Your total deduction

$40,063

Your adjusted annual income

$150,000 - $40,063 = $109,937

Taxes on $109,937 (30%)

$32,981

Your old tax bill

$45,000

Your new tax bill

$32,981

Estimated tax savings

$12,019

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: Yes

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: -