BNBCalc Short Term Rental Rental Arbitrage Analysis 38 Eisenhower Dr

5 bed • 2 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$203,452

Profit (Cash Flow)

$87,003

Cash on Cash Return

690.5%

Annual Revenue

$203,452

AirDNA projects $726/night at 42% occupancy ($111,370). Airbtics projects $1,051/night at 53% occupancy ($203,451). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 53% occupancy rate, $1,051 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$99,582	$169,052	$296,552	$428,455
Occupancy	39%	48%	63%	81%
Nightly Rate	$667	$923	$1,246	$1,411

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy beach themed & newly renovated home	$100,360	$618	40%	5	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (67)
Hamptons Getaway: Stunning 5BR House near Beach	$222,957	$923	61%	5	4	3	$395	✅	❌	✅	Y / Y	⭐️ 5 (87)
Summer Oasis, Pool, Hot tub, Tennis, Basketball	$193,149	$1,275	39%	5	3	14	$350	✅	✅	✅	Y / Y	⭐️ 5 (14)
Estate with Indoor Pool Hot Tub Open Gym 5k+ SF	$375,530	$2,813	36%	5	5	3	$500	✅	✅	❌	Y / Y	⭐️ 5 (19)
Spacious house in town near beaches and wineries	$210,538	$823	65%	5	3	2	$375	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Cozy, chic, brand-new family vacation home	$204,827	$1,105	48%	5	5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (10)
Hamptons charm for summer 2024 activities	$197,266	$852	60%	5	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (6)
Nature Sanctuary - walk to beach	$138,657	$492	77%	5	5	14	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
HOT TUb open year round	$98,000	$594	41%	5	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (74)
💎🏖DIAMOND E/QUOGUE HOME☀️POOL W/HEAT ⚓️🔥	$374,463	$1,218	84%	5	5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Contemporary W/ Pool and Hot Tub	$173,426	$447	100%	5	3	3	$180	✅	✅	✅	Y / Y	⭐️ 4.7 (3)
Hamptons renovated 1840 farm house w/heated pool	$133,364	$717	47%	5	2	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (73)
Hamptons Hideaway/New 27 foot Boat Rental Optional	$210,876	$1,108	52%	5	3	21	$500	✅	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful escape- In a quiet area. Near beaches!	$142,740	$1,300	30%	5	5	7	$500	✅	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

690.5% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$87,003	$174,006	$261,009	$348,012	$435,015	$870,031	$2,610,093
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$87,003	$174,006	$261,009	$348,012	$435,015	$870,031	$2,610,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

690.5%

Payback Period Days

Return on Investment

690.5%

38 Eisenhower Dr East Quogue, New York, 11942-4440

5 bed • 2 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$9,999

Zestimate

$203,452

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $726/night at 42% occupancy ($111,370.2). Airbtics projects $1,051/night at 53% occupancy ($203,451).

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.

$194,014

Avg annual revenue

53%

Avg occupancy rate

$1,051

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

$95k

$190k

$280k

$375k

$87,003

Profit

Revenue

$203,452

Operating Expenses

$38,449

Operating Income

$165,003

Net Effective Rent

$78,000

Profit (Cash Flow)

$87,003

$12,600

Cash Investment

Renos & Furnishing

$12,500

Setup Costs

$100

Total

$12,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

690.5%

Payback Period Days