BNBCalc Short Term Rental Investment Analysis 38 Quarry Ln, Levittown, NY 11756

4 bed • 1 bath • 12 guests • $1,300,000

BNB

Calc

Annual Revenue

$124,775

Profit (Cash Flow)

$7,180

Cap Rate

7.3%

Annual Revenue

$124,775

AirDNA projects $418/night at 50% occupancy ($76,335). Airbtics projects $551/night at 62% occupancy ($124,774). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $551 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$81,359	$102,333	$233,427	$281,279
Occupancy	55%	61%	77%	87%
Nightly Rate	$392	$444	$805	$855

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Retreat 8 Beds 3 bath with Heated Pool	$121,464	$937	33%	4	3	3	$750	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
Paradise on Long Island	$127,752	$873	37%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (8)
Great Family Times in this 4 Bedroom House	$69,458	$229	82%	4	1	2	$95	✅	❌	❌	Y / N	⭐️ 4.8 (70)
Modern Updated Cape Cod 4Br 2Bath ! Open Layout	$82,350	$375	60%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
17 Mins to UBS Arena/Hot Tub/Game Room/King Bed	$113,605	$584	52%	4	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (31)
Massapequa Meadow Paradise	$175,980	$829	58%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Vibrant and Modern Home w/Charm!	$102,705	$420	64%	4	2	1	$189	❌	❌	❌	Y / Y	⭐️ 5 (28)
Family Friendly House! Pool Golf Hottub Beach	$294,109	$809	98%	4	3	4	$200	✅	✅	✅	Y / Y	⭐️ 5 (17)
Home sweet home	$43,912	$185	59%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Brand New Designer Custom Home Long Island	$127,368	$444	73%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Cheerful 4 bedroom home with parking on premises.	$109,400	$410	66%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (68)
The Black & White House	$128,625	$373	90%	4	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (47)
Jengo House- enjoy outdoors, bbq, hot tub, games	$266,692	$801	84%	4	2	2	$450	❌	❌	✅	Y / Y	⭐️ 5 (29)
Family nest in Island Trees area of Levittown	$98,719	$419	61%	4	2	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (16)

Return Metrics

2.32% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,180	$14,360	$21,540	$28,720	$35,900	$71,800	$215,401
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000	$1,040,000
Down Payment	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Property Appreciation	$39,000	$79,170	$120,545	$163,161	$207,056	$447,091	$1,855,441
Total Return	$1,346,180	$1,393,530	$1,442,085	$1,491,881	$1,542,956	$1,818,891	$3,370,842

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.32%

Cap Rate

7.29%

Return on Investment

19.06%

38 Quarry Ln Levittown, NY, 11756

4 bed • 1 bath • 12 guests

Purchase Price

Est. $6,235/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,180

Annual Profit

7.3%

Cap Rate

2.3%

Cash on Cash

$124,775

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $418/night at 50% occupancy ($76,335.99). Airbtics projects $551/night at 62% occupancy ($124,774).

Occupancy Rate

Top 48% 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.

$127,723

Avg annual revenue

62%

Avg occupancy rate

$551

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

$45k

$125k

$205k

$295k

$7,180

Profit

Revenue

$124,775

Operating Expenses

$29,901

Operating Income

$94,874

Mortgage & Taxes

$87,694

Profit (Cash Flow)

$7,180

$309,250

Cash Investment

Down Payment

$260,000

Renos & Furnishing

$10,250

Closing Costs

$39,000

Total

$309,250

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.32%

Cap Rate

7.29%

Return on Investment

19.06%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$272,104

Your adjusted annual income

$150,000 - $272,104 = -$122,104

Taxes on -$122,104 (30%)

-$36,631

Your old tax bill

$45,000

Your new tax bill

-$36,631

Estimated tax savings

$81,631

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: -