BNBCalc Short Term Rental Investment Analysis 47 Bank Street, Valley Stream, NY

4 bed • 3 bath • 12 guests • $849,300

BNB

Calc

Annual Revenue

$112,495

Profit (Cash Flow)

$26,900

Cap Rate

9.9%

Annual Revenue

$112,495

AirDNA projects $474/night at 63% occupancy ($109,069). Airbtics projects $337/night at 65% occupancy ($80,006). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 77% occupancy rate, $400 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,620	$83,364	$114,884	$167,101
Occupancy	50%	70%	77%	85%
Nightly Rate	$233	$319	$400	$529

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vacation Home For Big Family	$49,654	$158	77%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Cozy Modern Home	$59,862	$314	50%	4	1	2	$150	❌	❌	❌	N / Y	⭐️ 4.6 (39)
Foxy's Den- Entire home . Exclude Basement	$93,733	$374	68%	4	2	1	$50	❌	❌	❌	N / Y	⭐️ 5 (9)
Family time	$81,147	$275	79%	4	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
17 Mins to UBS Arena/Hot Tub/Game Room/King Bed	$123,044	$560	59%	4	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (41)
Cheerful 4-bedroom home with free parking	$52,086	$386	36%	4	2	3	$185	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Home Away From Home	$59,206	$205	76%	4	1	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Luxury Waterfront Home! Magnificent Views!	$141,795	$734	52%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Cheerful 4 bedroom home with parking on premises.	$107,490	$441	65%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Comfortable and cozy stay.	$88,213	$357	66%	4	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (30)
Stayca Stylish Suites	$82,300	$304	71%	4	2	1	$145	❌	❌	✅	N / Y	⭐️ 4.2 (21)
Lurelton Luxury	$110,480	$370	80%	4	2	2	$200	❌	❌	❌	N / N	⭐️ 4.7 (29)
Peaceful, Spacious 4 Bedroom Private Home MasterBR	$136,255	$434	85%	4	3	3	$350	❌	✅	✅	Y / Y	⭐️ 4.8 (16)
A New York Governor Lived Here	$113,414	$391	78%	4	3	6	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Stylish 3-4 Bedroom! Beautiful Deck! 24/7 Parking!	$38,719	$149	71%	4	1	30	$355	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Vibrant 4 bedroom, kitchen, living room, bathroom!	$95,855	$403	63%	4	1	1	$150	❌	❌	❌	N / Y	⭐️ 5 (23)
PEARL'S CAPE COD/NEAR HEMPSTEAD LAKE PARK	$89,011	$331	73%	4	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Close 2 NYC/Parking/WI-FI/Family-Pet Friendly/Conv	$90,431	$400	58%	4	1	4	$189	❌	❌	✅	N / Y	⭐️ 5 (13)
Family Private House Long Island	$105,627	$390	74%	4	3	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
NY getaway 4 bedroom 6 bed 2 bath 30 min from NYC	$54,878	$306	49%	4	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (8)
Home Away apartment near JFK	$69,607	$257	74%	4	2	30	$80	❌	❌	❌	N / N	⭐️ 4.5 (19)
Modern 4BR/2BA Train@900ft/NYC30mn by nycHubHomes	$35,971	$234	42%	4	2	30	$0	❌	❌	✅	N / Y	⭐️ 4.8 (50)
Lux Apt:10' to JFK/LGA,5' to F Train+Free Parking	$135,018	$527	70%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (6)
Unique deluxe house	$146,254	$555	72%	4	2	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (10)
Family Friendly Villa w Pool	$54,813	$384	39%	4	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (2)
Modern 3 Bedroom Apartment Oasis PRIME Location	$83,448	$285	80%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (12)
Wonder of Woodmere	$47,982	$285	46%	4	1	3	$195	❌	✅	❌	N / N	⭐️ 5 (3)
Trendy Oasis; 5 Min to F Train,15 min from JFK/LGA	$135,906	$523	71%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
Apartamento 1	$54,900	$150	100%	4	2	30	$80	❌	❌	✅	N / N	⭐️ 4.8 (35)
Cozy Oasis with Pool&Fireplace	$75,599	$405	51%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Elegant 4 Br NearJFK/LGA Airports & Resorts Casino	$25,652	$163	43%	4	1	30	$150	❌	❌	✅	N / Y	⭐️ 0 (0)
Charming & Spacious 4 bed home. Central Location!	$54,959	$195	77%	4	2	56	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
4 beds, Great Location in Jamaica, Queens, NY	$40,408	$230	48%	4	1	30	$200	❌	❌	❌	N / Y	⭐️ 4.5 (74)
4 BR house, easy access to NYC & Queens Hospitals	$73,192	$202	99%	4	3	30	$400	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Brand New Beaut 3-4 bdrm 4 bath/Outdr Kit! Parking	$35,970	$182	54%	4	4	30	$525	❌	❌	❌	Y / Y	⭐️ 5 (2)
Charming 4BR Home in New Hyde Park Near Shopping	$101,776	$316	88%	4	1	3	$0	❌	❌	✅	Y / N	⭐️ 0 (3)
4 BEDROOMS HOUSE STEPS TO ST JOHNS UNIVERSITY	$52,020	$187	76%	4	3	30	$140	❌	❌	❌	Y / Y	⭐️ 4.4 (53)
Spacious Victorian Charm	$87,108	$238	100%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

13.05% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,899	$53,799	$80,699	$107,598	$134,498	$268,996	$806,990
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$679,440	$679,440	$679,440	$679,440	$679,440	$679,440	$679,440
Down Payment	$169,860	$169,860	$169,860	$169,860	$169,860	$169,860	$169,860
Property Appreciation	$25,479	$51,722	$78,753	$106,594	$135,271	$292,088	$1,212,174
Total Return	$901,678	$954,821	$1,008,752	$1,063,493	$1,119,069	$1,410,384	$2,868,464

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.05%

Cap Rate

9.91%

Return on Investment

29.46%

47 Bank St Valley Stream, New York, 11580

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,074/mo

Inquire about this property

Contact Agent

$849,300

Zestimate

Valley Stream

Zoning

Laws

Airbnb Investor Score

$26,899

Annual Profit

9.9%

Cap Rate

13.1%

Cash on Cash

$112,495

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $474/night at 63% occupancy.Projected nightly rate is $337/night at 65% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$79,385

Avg annual revenue

65%

Avg occupancy rate

$337

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

$65k

$105k

$145k

$26,900

Profit

Revenue

$112,495

Operating Expenses

$28,304

Operating Income

$84,191

Mortgage & Taxes

$57,291

Profit (Cash Flow)

$26,900

$206,089

Cash Investment

Down Payment

$169,860

Renos & Furnishing

$10,750

Closing Costs

$25,479

Total

$206,089

DSCR Ratio

Strong

1.47

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.05%

Cap Rate

9.91%

Return on Investment

29.46%

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

$40,309

Deductible property tax

$8,408

Your total deduction

$58,723

Your adjusted annual income

$150,000 - $58,723 = $91,277

Taxes on $91,277 (30%)

$27,383

Your old tax bill

$45,000

Your new tax bill

$27,383

Estimated tax savings

$17,617

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:

5,998 sqft

Year built:

1941

Size:

1,739 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5,998 sqft

Building area: 1,739 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage

Amenities: Dishwasher, Dryer, Washer

Price per square foot: $487

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2820001499940

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $753,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $847,900

Schools