BNBCalc Short Term Rental Investment Analysis 36 Chase Ct, Bridgehampton, NY 11932

6 bed • 7 bath • 18 guests • $8,695,000

BNB

Calc

Annual Revenue

$152,471

Profit (Cash Flow)

-$467,567

Cap Rate

1.4%

Annual Revenue

$152,471

AirDNA projects $759/night at 55% occupancy ($152,471). Airbtics projects $2,776/night at 57% occupancy ($577,932). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $759 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$242,161	$519,459	$1,015,700	$1,472,867
Occupancy	35%	54%	80%	95%
Nightly Rate	$1,878	$2,602	$3,440	$4,188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
9 Acre Luxury Compound in Sag Harbor NY	$236,156	$1,260	50%	7	9	2	$500	✅	✅	✅	Y / Y	⭐️ 5 (100)
Hamptons House Central Location	$301,144	$2,448	32%	6	6	3	$350	✅	✅	✅	Y / Y	⭐️ 4.3 (3)
Convenient Location, Luxury living in Sagaponack	$441,599	$3,301	35%	6	11	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (2)
Brand New Bridgehampton House, close to town	$533,836	$4,097	33%	6	7	2	$1,000	✅	✅	❌	Y / Y	⭐️ 5 (1)
Hamptons Home + Cottage with Pool	$359,309	$1,212	81%	8	5	3	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (66)
9BR Sag Harbor compound w/ Pool-Tennis-Bball	$390,691	$3,032	35%	9	9	2	$695	✅	✅	❌	Y / Y	⭐️ 5 (22)
Beach House with Farm Views in Water Mill, NY	$280,142	$1,391	53%	6	4	3	$345	✅	❌	❌	Y / Y	⭐️ 5 (9)
Home in woods with pool and tennis	$315,302	$1,661	50%	6	6	2	$350	✅	✅	✅	Y / Y	⭐️ 4.5 (44)
Newly Built Modern Farmhouse	$338,611	$1,876	46%	6	6	5	$600	✅	✅	❌	Y / Y	⭐️ 0 (0)
New Construction Luxury Estate	$488,121	$3,560	37%	8	9	3	$900	✅	✅	❌	Y / Y	⭐️ 5 (12)
Sagaponack 6 bedroom home	$1,209,348	$3,981	83%	6	11	4	$0	✅	✅	❌	Y / Y	⭐️ 2 (1)
Hamptons Luxury House with 6 Bedooms + Pool	$300,306	$1,280	64%	6	5	3	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (42)
Waterfront, Dock, Pool, Hot Tub. Strong Wi-Fi	$711,042	$4,914	39%	7	5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (1)
6BR/6.5BA: Water Mill, Heated Pool, Tennis	$737,205	$3,302	61%	6	7	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Secluded 8 BR luxury, with pool, tennis, hot tub	$253,572	$1,283	54%	8	8	21	$947	✅	✅	❌	Y / Y	⭐️ 4.9 (17)
Sagaponack Luxury: Pool, Tennis, South Hwy!	$316,421	$2,756	30%	7	7	3	$1,000	✅	✅	❌	Y / Y	⭐️ 4.7 (3)
Just completed Ultimate Wainscott Compound 6 Acres	$458,745	$4,178	30%	7	7	2	$975	✅	✅	✅	Y / Y	⭐️ 5 (37)
Dream Estate ,5+ Bedrooms , 4.5 BA, PET'S OK	$293,040	$2,199	36%	6	5	2	$550	✅	❌	✅	Y / Y	⭐️ 5 (7)
Hamptons Compound - Golf, Tennis, Pool, Bocce!	$707,878	$3,271	59%	7	6	2	$450	✅	❌	❌	Y / Y	⭐️ 4.8 (45)
Luxurious Sag Harbor Village Retreat on Reserve	$340,730	$2,850	32%	6	7	30	$250	✅	✅	✅	Y / Y	⭐️ 0 (0)
Breathtaking Sag Harbor 5 bed 6 bath-Heated Pool	$482,723	$1,516	87%	6	6	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
OCEAN RD/Bridgehampton! Barn house+guest house	$1,070,184	$3,400	86%	7	6	10	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Beautiful Bridgehampton	$492,784	$4,488	30%	6	7	14	$500	✅	✅	❌	Y / Y	⭐️ 5 (1)
Elegant Historic Summer Estate in Bridgehampton	$1,210,728	$3,308	100%	6	7	3	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Sag Harbor New House with Pool	$625,224	$2,210	77%	8	7	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (1)
Sag Harbor Summer Fun	$730,170	$2,100	95%	7	8	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (3)
6bd, 8bth Wainscott Estate with pool and hot tub	$815,771	$4,028	54%	6	7	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (2)
Amenity rich estate-like home	$595,663	$2,022	80%	6	5	4	$300	✅	✅	✅	Y / Y	⭐️ 4.8 (7)
Sagaponack Grand Estate, Tennis, Newly Furnished	$692,240	$3,284	56%	8	7	2	$785	✅	✅	✅	Y / Y	⭐️ 4.9 (25)
Sagaponack Designer Luxury, Tennis & 8 Bedrooms	$673,830	$1,898	97%	8	7	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Hamptons Estate: Tennis and Pool	$1,015,674	$3,604	77%	8	8	4	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Hamptons Peak Tranquility • Iconic Retreat	$212,469	$1,350	43%	7	8	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (4)
Hamptons heaven	$1,654,686	$6,850	66%	6	9	5	$0	✅	✅	✅	Y / N	⭐️ 0 (0)
6BR/6.5BA: Sag Harbor, Gunite pool, Close to town	$434,100	$1,913	62%	6	7	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Wainscott Farmhouse By Ocean Beach	$612,070	$1,879	89%	6	5	2	$500	❌	✅	✅	Y / Y	⭐️ 5 (5)
5BR/7BA: pool, tennis, hot tub, pool house	$648,552	$1,772	100%	6	8	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (0)
9BR/10.5BA: Sag Harbor, Heated Pool, Tennis, BBall	$798,081	$2,248	97%	9	11	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-23.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$467,567	-$935,134	-$1,402,702	-$1,870,269	-$2,337,837	-$4,675,674	-$14,027,023
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,956,000	$6,956,000	$6,956,000	$6,956,000	$6,956,000	$6,956,000	$6,956,000
Down Payment	$1,739,000	$1,739,000	$1,739,000	$1,739,000	$1,739,000	$1,739,000	$1,739,000
Property Appreciation	$260,850	$529,525	$806,261	$1,091,299	$1,384,888	$2,990,352	$12,410,047
Total Return	$8,488,282	$8,289,390	$8,098,558	$7,916,029	$7,742,050	$7,009,678	$7,078,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-23.19%

Cap Rate

1.36%

Return on Investment

-6.01%

36 Chase Ct Bridgehampton, NY, 11932

6 bed • 7 bath • 18 guests

Purchase Price

Est. $41,705/mo

This property is for sale!

Contact Agent

-93

Airbnb Investor Score

-$467,567

Annual Profit

1.4%

Cap Rate

-23.2%

Cash on Cash

$152,471

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $759/night at 55% occupancy.Projected nightly rate is $2,776/night at 57% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 98% of comparables

Seasonality

40 Airbnb Comparables

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

$560,124

Avg annual revenue

57%

Avg occupancy rate

$2,776

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

$185k

$660k

$1k

$2k

-$467,567

Profit

Revenue

$152,471

Operating Expenses

$33,501

Operating Income

$118,970

Mortgage & Taxes

$586,537

Profit (Cash Flow)

-$467,567

$2,015,600

Cash Investment

Down Payment

$1,739,000

Renos & Furnishing

$15,750

Closing Costs

$260,850

Total

$2,015,600

DSCR Ratio

Weak

0.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-23.19%

Cap Rate

1.36%

Return on Investment

-6.01%

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

$412,674

Deductible property tax

$86,080

Your total deduction

$1,331,140

Your adjusted annual income

$150,000 - $1,331,140 = -$1,181,140

Taxes on -$1,181,140 (30%)

-$354,342

Your old tax bill

$45,000

Your new tax bill

-$354,342

Estimated tax savings

$399,342

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: -