BNBCalc Short Term Rental Investment Analysis 446 Kent Ave 14alc, Brooklyn, NY 11249

3 bed • 2 bath • 9 guests • $9,000

BNB

Calc

Annual Revenue

$118,383

Profit (Cash Flow)

$88,706

Cap Rate

992.4%

Annual Revenue

$118,383

Airbtics projects $438/night at 74% occupancy ($118,382). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $438 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$67,874	$122,329	$191,209	$218,783
Occupancy	65%	75%	85%	88%
Nightly Rate	$282	$441	$609	$673

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 3-Bedroom, 2-Bathroom Brooklyn Apt!	$220,377	$696	86%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Modern 3 Bed 2 Bath East Village	$193,451	$616	85%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
3 REAL BDRM in prime East Village	$142,371	$537	72%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Central Park 3BR/2BA - 1700 Square Feet	$107,016	$343	84%	3	2	1	$100	❌	❌	✅	N / Y	⭐️ 4.7 (23)
Private Suite & Entrance Loft in Little Italy/SoHo	$169,660	$614	75%	3	1	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (125)
Brooklyn Comfort II	$92,573	$303	83%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (111)
BIG & SUNNY, 1 STOP FROM MANHATTAN	$55,998	$300	51%	3	1	30	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (117)
Stylish & Tranquil East Village Three Bedroom	$135,602	$650	57%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 4.7 (210)
2, 3 or 4 Floors, Heart of Greenwich Village	$169,414	$519	88%	3	3	1	$50	❌	❌	❌	N / Y	⭐️ 4.2 (6)
A PIECE OF ITALY! 3 BEDROOM APT IN LITTLE ITALY	$94,208	$396	65%	3	1	30	$295	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Penthouse + Private Rooftop Prime Location	$153,033	$474	86%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
2000 sq ft Photographers loft	$152,264	$671	62%	3	2	30	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
Williamsburg, Balcony, Gym, By noomi	$94,570	$297	87%	3	2	30	$400	❌	✅	✅	Y / Y	⭐️ 4.7 (7)
Charming Duplex, Old World Greenwich Village	$170,118	$468	99%	3	2	2	$25	❌	❌	❌	N / Y	⭐️ 5 (9)
Spacious 3 bedroom LES	$221,639	$701	85%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.2 (11)
A Gem in Lower East Side	$205,231	$641	86%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Whole apartment with 3 Beds/2baths	$140,682	$427	89%	3	2	7	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Eat Your Way Out of Brooklyn!	$33,214	$165	55%	3	1	30	$200	❌	❌	❌	N / Y	⭐️ 4.7 (18)
Greenpoint- Quiet Block, Tree Lined Street, Trendy	$112,318	$548	56%	3	1	30	$199	❌	❌	✅	Y / Y	⭐️ 5 (165)
Modern, Elegant, 3 Bed Room Apt #4 near WTC	$66,612	$280	65%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
3BR/2BA w Washer & Dryer in-unit \| East Side	$131,229	$505	71%	3	2	30	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Chic East Village 3 Bed Duplex	$90,488	$283	85%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Modern Spacious 3BR 2BTH APT in Manhattan	$83,961	$370	62%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Charming corner 2/3 BR Williamsburg apt w/ terrace	$59,292	$216	75%	3	1	30	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Townhouse with garden	$160,067	$455	96%	3	3	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Massive DWTN near City Hall SBWY, WIFI, Work home	$78,508	$275	78%	3	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.2 (66)
2.5 Bedroom / 1 Bath Williamsburg Apartment	$49,410	$180	75%	3	1	30	$120	❌	❌	❌	Y / N	⭐️ 4.8 (179)
Exciting family apt in NY	$159,641	$533	80%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Artful Brooklyn Loft Hotel Experience	$173,204	$635	74%	3	1	4	$99	❌	❌	❌	N / N	⭐️ 4.8 (97)
3BR apartment near Soho and subways	$57,371	$209	75%	3	1	30	$0	❌	❌	✅	N / N	⭐️ 5 (2)
Prime East Village Union Sq Lux	$279,405	$771	98%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Family haven in trendy Greenpoint, Brooklyn	$71,370	$300	65%	3	3	30	$675	❌	❌	❌	Y / Y	⭐️ 5 (15)
Lovely 3-bedroom rental with backyard	$60,323	$246	67%	3	2	30	$120	❌	❌	✅	Y / Y	⭐️ 4.2 (8)
3 BED 2 BATH Williamsburg Brooklyn Townhouse APT	$51,585	$162	87%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (77)
3 bedroom with chef's kitchen/private back patio	$128,796	$510	69%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
3 Bedrooms Entire Apartment in Downtown Manhattan	$40,547	$191	58%	3	1	30	$100	❌	❌	❌	N / Y	⭐️ 4.8 (261)
1200 Sq ft paradise in Williamsburg	$38,649	$160	66%	3	1	30	$250	❌	❌	❌	N / Y	⭐️ 5 (5)
MODERN 3 BEDROOM APT IN THE HEART OF BROOKLYN	$69,533	$413	46%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (178)
Beautiful Entire 3beds Apartment East Village	$131,292	$608	59%	3	1	30	$440	❌	✅	❌	Y / Y	⭐️ 4.7 (23)
Beautiful 3 bedrooms apt in EV	$260,330	$853	82%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 4 (4)

Return Metrics

839.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$88,705	$177,411	$266,117	$354,823	$443,529	$887,059	$2,661,179
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,200	$7,200	$7,200	$7,200	$7,200	$7,200	$7,200
Down Payment	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Property Appreciation	$270	$548	$834	$1,129	$1,433	$3,095	$12,845
Total Return	$97,975	$186,960	$275,952	$364,953	$453,963	$899,155	$2,683,025

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

839.22%

Cap Rate

992.36%

Return on Investment

842.61%

446 Kent Ave 14alc Brooklyn, NY, 11249

3 bed • 2 bath • 9 guests

Purchase Price

Est. $43/mo

This property is for sale!

Contact Agent

11105

Airbnb Investor Score

$88,705

Annual Profit

992.4%

Cap Rate

839.2%

Cash on Cash

$118,383

Annual Revenue

BNBCalc predicts this property will get $438 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$122,633

Avg annual revenue

74%

Avg occupancy rate

$438

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

$30k

$115k

$195k

$280k

$88,706

Profit

Revenue

$118,383

Operating Expenses

$29,070

Operating Income

$89,313

Mortgage & Taxes

$607

Profit (Cash Flow)

$88,706

$10,570

Cash Investment

Down Payment

$1,800

Renos & Furnishing

$8,500

Closing Costs

$270

Total

$10,570

DSCR Ratio

Strong

147.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

839.22%

Cap Rate

992.36%

Return on Investment

842.61%

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

$427

Deductible property tax

$89

Your total deduction

-$86,641

Your adjusted annual income

$150,000 - -$86,641 = $236,641

Taxes on $236,641 (30%)

$70,992

Your old tax bill

$45,000

Your new tax bill

$70,992

Estimated tax savings

-$25,992

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -