BNBCalc Short Term Rental Investment Analysis 420 57th St, , ,

5 bed • 5 bath • 15 guests • $725,000

BNB

Calc

Annual Revenue

$86,928

Profit (Cash Flow)

$9,912

Cap Rate

8.5%

Annual Revenue

$86,928

AirDNA projects $542/night at 68% occupancy ($134,614). Airbtics projects $425/night at 56% occupancy ($86,928). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $425 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,200	$87,547	$144,227	$214,532
Occupancy	33%	59%	76%	91%
Nightly Rate	$313	$402	$515	$638

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BEAUTIFUL FULLY RENOVATED 4-BEDROOM APARTMENT.	$78,676	$255	84%	4	1	3	$139	❌	❌	❌	N / Y	⭐️ 5 (151)
Amazing 4 bed/3 bath Apt 20 mins from Time Square	$134,191	$385	95%	4	3	4	$160	❌	❌	❌	Y / Y	⭐️ 5 (95)
Big Home 15m to NYC, Malls, MetLife w/Parking	$97,650	$355	73%	4	1.5	1	$147	❌	❌	❌	N / Y	⭐️ 4.5 (60)
15Mins to Times Square w/Manhattan & Water Views	$65,157	$252	69%	4	1	3	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Fun Themed\| Family Duplex \| 15 Mins Times Sq \| 5BR	$244,965	$728	91%	5	2	2	$350	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Entire residential home 4BR 15 mins to New York	$78,264	$348	61%	4	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (71)
Spacious 4 bed 2.5 bath close to NYC FREE Parking!	$80,340	$410	52%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
BEAUTIFUL 4 BEDROOM APARTMENT FULLY RENOVATED!!!!!	$79,606	$251	86%	4	2	3	$149	❌	❌	❌	N / Y	⭐️ 5 (131)
#Apartment 10 minutes from NYC	$50,437	$321	42%	4	1.5	31	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (66)
#Entire Apartment 10 min from NYC	$73,857	$338	59%	4	2	31	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
Luxury PH - Best NYC Skyline	$157,234	$716	60%	4	2.5	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
Perfect 4 bedrooms 25 min to NYC	$105,700	$380	76%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
15Mins to Times Square w/Manhattan & River Views	$41,092	$172	63%	4	1	3	$300	❌	❌	❌	Y / Y	⭐️ 4.4 (23)
2,200 sqft Lavish Duplex w/Parking; 15min to NYC	$163,031	$512	87%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxurious 4BD APT + EV Parking	$89,981	$447	55%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Unique Private Home near NYC, MetLife & DreamMall	$127,101	$451	77%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
4 bedroom apartment minutes away from NYC &MetLife	$74,605	$224	91%	4	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (33)
Spacious apartment near NYC+FREE Parking	$64,435	$557	31%	4	3	4	$120	❌	❌	✅	Y / Y	⭐️ 5 (1)
6 BR Spacious double apt close to NYC	$83,667	$762	30%	6	4	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Spacious double apt close to NYC	$47,411	$381	34%	5	3	2	$0	❌	❌	✅	N / Y	⭐️ 5 (2)
New! Spacious 4BR, 7 beds home very near NYC	$75,028	$456	44%	4	3	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (10)
NYC 20 Min, Luxe Style, W/D in Unit, & 5 BEDS! FL2	$76,216	$244	84%	4	1	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (44)
Entire Place in West New York NJ	$111,996	$306	100%	4	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Budget Group Deal visiting NYC	$64,736	$178	99%	4	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (1)
Shabby chic Manhattan getaway	$105,834	$478	59%	5	2	5	$500	❌	✅	✅	Y / Y	⭐️ 3.5 (4)
New 4BR, 20min to NYC, Sleeps 12, Parking & Patio	$70,551	$316	61%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
4 BDR,1 BSMT, 2 FULL+1 half bathroom,2 Car Garage	$51,541	$394	35%	5	2.5	21	$190	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful House - 3 BDR,2.5 BTH, free 2 car garage	$84,039	$362	63%	4	2.5	21	$190	❌	❌	❌	Y / Y	⭐️ 0 (0)
Spacious house and 3 br apt close to NYC	$132,172	$737	49%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
5 BDR,1 BSMT,3 FULL+1 half bathroom,2 Car Garage	$81,834	$493	45%	6	3.5	21	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Amazing 3,000SQFT Home - 15 Mins To Times Square	$124,512	$630	54%	5	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4 (6)
Patio, Modern Design - Manhattan	$133,045	$577	63%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

7.26% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,911	$19,823	$29,734	$39,646	$49,557	$99,115	$297,346
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$623,500	$623,500	$623,500	$623,500	$623,500	$623,500	$623,500
Down Payment	$101,500	$101,500	$101,500	$101,500	$101,500	$101,500	$101,500
Property Appreciation	$36,250	$74,312	$114,278	$156,242	$200,304	$455,948	$2,408,408
Total Return	$771,161	$819,135	$869,012	$920,888	$974,861	$1,280,064	$3,430,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.26%

Cap Rate

8.54%

Return on Investment

39.42%

420 57th St

5 bed • 5 bath • 15 guests

Purchase Price

Est. $3,477/mo

Inquire about this property

Contact Agent

$752,600

Zestimate

Airbnb Investor Score

$9,911

Annual Profit

8.5%

Cap Rate

7.3%

Cash on Cash

$86,928

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $542/night at 68% occupancy.Projected nightly rate is $425/night at 56% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$84,688

Avg annual revenue

56%

Avg occupancy rate

$425

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

$95k

$170k

$245k

$9,912

Profit

Revenue

$86,928

Operating Expenses

$24,981

Operating Income

$61,947

Mortgage & Taxes

$52,036

Profit (Cash Flow)

$9,912

$136,500

Cash Investment

Down Payment

$101,500

Renos & Furnishing

$13,250

Closing Costs

$21,750

Total

$136,500

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.26%

Cap Rate

8.54%

Return on Investment

39.42%

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

$36,990

Deductible property tax

$7,177

Your total deduction

$63,192

Your adjusted annual income

$150,000 - $63,192 = $86,808

Taxes on $86,808 (30%)

$26,042

Your old tax bill

$45,000

Your new tax bill

$26,042

Estimated tax savings

$18,958

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:

2,500 sqft

Year built:

1899

Size:

2,116 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 2,500 sqft

Building area: 2,116 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $362

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1200071000000033

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $136,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $766,100

Schools

High School: Memorial High School with 3/10 star rating