BNBCalc Short Term Rental Cohost Analysis 35 Beaver Street, Brooklyn, NY

3 bed • 1.5 bath • 15 guests • $1,042,200

BNB

Calc

Owner income

$87,808

Per year

This Airbnb could earn an additional

$6,063

Per month vs a Long-Term Rental

Annual Revenue range

$75,384 - $172,909

Annual Revenue

$125,439

AirDNA projects $292/night at 86% occupancy ($91,720). Airbtics projects $333/night at 67% occupancy ($81,489). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 81% occupancy rate, $424 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,590	$75,384	$126,849	$172,909
Occupancy	60%	68%	81%	87%
Nightly Rate	$242	$300	$424	$538

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Manhattan Stunning New Luxury Penthouse	$80,920	$258	84%	3	2	7	$350	✅	❌	❌	Y / Y	⭐️ 5 (28)
Brooklyn Comfort II	$99,621	$314	86%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (120)
SPACIOUs Duplex w/ Pvt Bckyrd 2 Bathrooms & more	$115,387	$460	68%	3	2	4	$100	✅	❌	❌	Y / Y	⭐️ 5 (95)
Trendy Three Bedroom Loft - Brooklyn!	$104,957	$308	93%	3	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (51)
Spacious 3 Bedroom/2 Bath Suite	$135,237	$379	97%	3	2	6	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bushwick 3BR Loft – Rooftop, Group Friendly	$177,808	$600	80%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (70)
5 Beds \| Elegant Retreat in South Williamsburg	$74,159	$300	65%	3	2	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (3)
Duplex Apartment 2	$146,802	$573	70%	3	2.5	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (46)
Bright Sunny Apt with 1.5 bath	$118,843	$424	76%	3	1.5	3	$75	✅	❌	❌	Y / Y	⭐️ 5 (38)
A 3 bedroom Gem in South Williamsburg	$61,346	$246	66%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Luxe fam-friendly duplex 3 bed + garden near train	$72,732	$288	69%	3	3	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Magnificent & Bright Apartment in Brooklyn	$132,967	$519	70%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Spacious 3BD/2BA - Parking Included	$48,070	$199	66%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (382)
Modern Duplex Brownstone Townhouse in Brooklyn	$134,073	$482	76%	3	2.5	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
A 3 bedroom South Williamsburg	$85,809	$335	67%	3	2	2	$160	❌	❌	❌	N / Y	⭐️ 0 (3)
Stylish Myrtle Escape: 3BR Gem for 8 Guests	$144,899	$535	74%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Artful Brooklyn Loft Hotel Experience	$173,204	$635	74%	3	1	4	$99	❌	❌	❌	N / N	⭐️ 4.8 (97)
Brooklyn’s blues luxury-3brs/2 baths apt	$31,095	$236	36%	3	2	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (116)
4 Beds,3Room \|Stylish Escape in South Williamsburg	$55,572	$166	90%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Great Catch, Don't miss out!	$27,668	$126	60%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (110)
Artist Loft located in the heart of Brooklyn!	$84,092	$292	77%	3	1	3	$85	❌	❌	❌	N / Y	⭐️ 4.8 (8)
Gym-equipped Bklyn Triplex Brownstone Garden Oasis	$93,768	$427	60%	3	4.5	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (19)
Stylish NYC Loft located in Brooklyn!	$70,107	$296	64%	3	1	2	$78	❌	❌	❌	N / Y	⭐️ 4.8 (14)
Spacious Three Bed Loft in NYC!	$91,936	$298	84%	3	1	2	$91	❌	❌	❌	Y / Y	⭐️ 5 (3)
Stunning Brownstone Loft in Brooklyn!	$90,695	$295	84%	3	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.6 (5)
LAVISH 3 Bedroom in Williamsburg!!	$68,144	$214	87%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (19)
Spacious designer 3BR apt in hip Bushwick	$62,565	$259	66%	3	3	30	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Charming corner 2/3 BR Williamsburg apt w/ terrace	$49,410	$225	60%	3	1	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (64)
Roomy Upstairs 3 bedroom, living room, 1 bath	$41,724	$150	76%	3	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (7)
Cal King Duplex 500mbps Wi-Fi BK	$66,026	$328	55%	3	2	30	$0	❌	❌	✅	N / Y	⭐️ 4.9 (11)
3 Bedroom Duplex w Large Backyard	$108,527	$353	84%	3	2	30	$100	❌	❌	✅	N / Y	⭐️ 5 (43)
NYCAirbnb 4. Full private apartment.	$47,214	$300	43%	3	2	1	$100	❌	❌	✅	N / Y	⭐️ 4.7 (54)
Luxury private apartment!	$45,732	$245	51%	3	2	30	$250	❌	❌	✅	N / Y	⭐️ 4.5 (75)
Modern Apartment Bed-Stuy	$115,942	$337	94%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (12)
Spacious & Serene Bedstuy Duplex	$34,404	$200	47%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (86)
3 Bedroom in Bushwick. Great location!	$27,084	$200	37%	3	2	30	$250	❌	❌	✅	N / Y	⭐️ 5 (4)
Size and Comfort Matter!	$29,864	$136	60%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 5 (106)
Cozy 3BR Brooklyn Artisan Loft	$138,810	$602	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

35 Beaver St Brooklyn, New York, 11206

3 bed • 1.5 bath • 15 guests

Inquire about this property

Contact Agent

$125,439

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 86% occupancy.Projected nightly rate is $333/night at 67% 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.

$84,171

Avg annual revenue

67%

Avg occupancy rate

$333

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

$25k

$75k

$125k

$180k

$25,088

Profit

Revenue

$125,439

Cleaning

$14,344

Cohost commission

$25,088

Owner payout

$87,808

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,830 sqft

Year built:

1920

Size:

1,800 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Baseboard, Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 1,830 sqft

Building area: 1,800 sqft

Garage: No

Heating: Baseboard, gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Other

View: City

Parking: Off-street

Amenities: Dishwasher, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $579

Lot Info

Zoning: -

Land Use: -

Parcel Number: 031330028

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,228,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,042,200

Schools

Elementary School: Ps 120 Carlos Tapia with 5/10 star rating