BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$67,874$122,329$191,209$218,783
Occupancy65%75%85%88%
Nightly Rate$282$441$609$673

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
3230$250❌❌❌Y / Y⭐️ 4.8 (37)
Modern 3 Bed 2 Bath East Village
$193,451
$616
85%
323$200❌❌❌Y / Y⭐️ 4.8 (30)
3 REAL BDRM in prime East Village
$142,371
$537
72%
313$150❌❌❌N / Y⭐️ 4.5 (37)
Central Park 3BR/2BA - 1700 Square Feet
$107,016
$343
84%
321$100❌❌✅N / Y⭐️ 4.7 (23)
Private Suite & Entrance Loft in Little Italy/SoHo
$169,660
$614
75%
313$300❌❌❌Y / Y⭐️ 5 (125)
Brooklyn Comfort II
$92,573
$303
83%
322$120❌❌❌Y / Y⭐️ 4.7 (111)
BIG & SUNNY, 1 STOP FROM MANHATTAN
$55,998
$300
51%
3130$95❌❌✅Y / Y⭐️ 4.7 (117)
Stylish & Tranquil East Village Three Bedroom
$135,602
$650
57%
3230$400❌❌❌Y / Y⭐️ 4.7 (210)
2, 3 or 4 Floors, Heart of Greenwich Village
$169,414
$519
88%
331$50❌❌❌N / Y⭐️ 4.2 (6)
A PIECE OF ITALY! 3 BEDROOM APT IN LITTLE ITALY
$94,208
$396
65%
3130$295❌❌❌Y / Y⭐️ 4.4 (8)
Penthouse + Private Rooftop Prime Location
$153,033
$474
86%
321$200❌❌❌Y / Y⭐️ 4.9 (17)
2000 sq ft Photographers loft
$152,264
$671
62%
3230$175❌❌✅Y / Y⭐️ 4.8 (150)
Williamsburg, Balcony, Gym, By noomi
$94,570
$297
87%
3230$400❌✅✅Y / Y⭐️ 4.7 (7)
Charming Duplex, Old World Greenwich Village
$170,118
$468
99%
322$25❌❌❌N / Y⭐️ 5 (9)
Spacious 3 bedroom LES
$221,639
$701
85%
322$160❌❌❌Y / Y⭐️ 4.2 (11)
A Gem in Lower East Side
$205,231
$641
86%
313$200❌❌❌Y / Y⭐️ 5 (25)
Whole apartment with 3 Beds/2baths
$140,682
$427
89%
327$300❌❌❌Y / Y⭐️ 4.8 (11)
Eat Your Way Out of Brooklyn!
$33,214
$165
55%
3130$200❌❌❌N / Y⭐️ 4.7 (18)
Greenpoint- Quiet Block, Tree Lined Street, Trendy
$112,318
$548
56%
3130$199❌❌✅Y / Y⭐️ 5 (165)
Modern, Elegant, 3 Bed Room Apt #4 near WTC
$66,612
$280
65%
3130$200❌❌❌Y / Y⭐️ 4.5 (28)
3BR/2BA w Washer & Dryer in-unit | East Side
$131,229
$505
71%
3230$320❌❌❌Y / Y⭐️ 4.5 (2)
Chic East Village 3 Bed Duplex
$90,488
$283
85%
322$250❌❌❌Y / Y⭐️ 4.5 (20)
Modern Spacious 3BR 2BTH APT in Manhattan
$83,961
$370
62%
3230$150❌❌✅Y / Y⭐️ 4.9 (21)
Charming corner 2/3 BR Williamsburg apt w/ terrace
$59,292
$216
75%
3130$130❌❌❌Y / Y⭐️ 4.9 (62)
Townhouse with garden
$160,067
$455
96%
335$100❌❌❌Y / Y⭐️ 5 (23)
Massive DWTN near City Hall SBWY, WIFI, Work home
$78,508
$275
78%
3130$150❌❌❌N / Y⭐️ 4.2 (66)
2.5 Bedroom / 1 Bath Williamsburg Apartment
$49,410
$180
75%
3130$120❌❌❌Y / N⭐️ 4.8 (179)
Exciting family apt in NY
$159,641
$533
80%
313$250❌❌❌Y / Y⭐️ 4.8 (21)
Artful Brooklyn Loft Hotel Experience
$173,204
$635
74%
314$99❌❌❌N / N⭐️ 4.8 (97)
3BR apartment near Soho and subways
$57,371
$209
75%
3130$0❌❌✅N / N⭐️ 5 (2)
Prime East Village Union Sq Lux
$279,405
$771
98%
323$200❌❌❌Y / Y⭐️ 4.5 (24)
Family haven in trendy Greenpoint, Brooklyn
$71,370
$300
65%
3330$675❌❌❌Y / Y⭐️ 5 (15)
Lovely 3-bedroom rental with backyard
$60,323
$246
67%
3230$120❌❌✅Y / Y⭐️ 4.2 (8)
3 BED 2 BATH Williamsburg Brooklyn Townhouse APT
$51,585
$162
87%
3230$250❌❌✅Y / Y⭐️ 4.5 (77)
3 bedroom with chef's kitchen/private back patio
$128,796
$510
69%
3330$250❌❌❌Y / Y⭐️ 4.9 (49)
3 Bedrooms Entire Apartment in Downtown Manhattan
$40,547
$191
58%
3130$100❌❌❌N / Y⭐️ 4.8 (261)
1200 Sq ft paradise in Williamsburg
$38,649
$160
66%
3130$250❌❌❌N / Y⭐️ 5 (5)
MODERN 3 BEDROOM APT IN THE HEART OF BROOKLYN
$69,533
$413
46%
3230$200❌❌❌Y / Y⭐️ 4.5 (178)
Beautiful Entire 3beds Apartment East Village
$131,292
$608
59%
3130$440❌✅❌Y / Y⭐️ 4.7 (23)
Beautiful 3 bedrooms apt in EV
$260,330
$853
82%
313$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

839.22%

Cap Rate

992.36%

Return on Investment

842.61%

property-location

446 Kent Ave 14alc Brooklyn, NY, 11249

3 bed • 2 bath • 9 guests

Est. $43/mo

Agent

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.

Top 56% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

839.22%

Cap Rate

992.36%

Profit (Cummulative)

$88,706

$7,200

$8,500

$270

$0

Total Gain

$89,064

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: -


              🤩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service