446 Kent Ave 14alc Brooklyn, NY, 11249
3 bed • 2 bath • 9 guests
Est. $43/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -