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 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}

Percentiles25%50%75%90%
Revenue$43,620$83,364$114,884$167,101
Occupancy50%70%77%85%
Nightly Rate$233$319$400$529

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
Vacation Home For Big Family

No image available

$49,654
$158
77%
412$150❌❌✅Y / Y⭐️ 4.8 (82)
Cozy Modern Home

No image available

$59,862
$314
50%
412$150❌❌❌N / Y⭐️ 4.6 (39)
Foxy's Den- Entire home . Exclude Basement

No image available

$93,733
$374
68%
421$50❌❌❌N / Y⭐️ 5 (9)
Family time

No image available

$81,147
$275
79%
413$125❌❌✅Y / Y⭐️ 4.9 (55)
17 Mins to UBS Arena/Hot Tub/Game Room/King Bed

No image available

$123,044
$560
59%
432$150❌✅❌Y / Y⭐️ 5 (41)
Cheerful 4-bedroom home with free parking

No image available

$52,086
$386
36%
423$185❌❌❌Y / Y⭐️ 3.5 (7)
Home Away From Home

No image available

$59,206
$205
76%
413$180❌❌❌Y / Y⭐️ 4.8 (35)
Luxury Waterfront Home! Magnificent Views!

No image available

$141,795
$734
52%
421$150❌❌❌Y / Y⭐️ 4.9 (126)
Cheerful 4 bedroom home with parking on premises.

No image available

$107,490
$441
65%
422$200❌❌❌Y / Y⭐️ 4.7 (84)
Comfortable and cozy stay.

No image available

$88,213
$357
66%
421$50❌❌❌Y / Y⭐️ 5 (30)
Stayca Stylish Suites

No image available

$82,300
$304
71%
421$145❌❌✅N / Y⭐️ 4.2 (21)
Lurelton Luxury

No image available

$110,480
$370
80%
422$200❌❌❌N / N⭐️ 4.7 (29)
Peaceful, Spacious 4 Bedroom Private Home MasterBR

No image available

$136,255
$434
85%
433$350❌✅✅Y / Y⭐️ 4.8 (16)
A New York Governor Lived Here

No image available

$113,414
$391
78%
436$199❌❌❌Y / Y⭐️ 4.8 (80)
Stylish 3-4 Bedroom! Beautiful Deck! 24/7 Parking!

No image available

$38,719
$149
71%
4130$355❌❌✅Y / Y⭐️ 4.5 (8)
Vibrant 4 bedroom, kitchen, living room, bathroom!

No image available

$95,855
$403
63%
411$150❌❌❌N / Y⭐️ 5 (23)
PEARL'S CAPE COD/NEAR HEMPSTEAD LAKE PARK

No image available

$89,011
$331
73%
423$75❌❌❌Y / Y⭐️ 4.5 (22)
Close 2 NYC/Parking/WI-FI/Family-Pet Friendly/Conv

No image available

$90,431
$400
58%
414$189❌❌✅N / Y⭐️ 5 (13)
Family Private House Long Island

No image available

$105,627
$390
74%
434$0❌❌❌Y / Y⭐️ 0 (3)
NY getaway 4 bedroom 6 bed 2 bath 30 min from NYC

No image available

$54,878
$306
49%
4230$150❌❌✅Y / Y⭐️ 5 (8)
Home Away apartment near JFK

No image available

$69,607
$257
74%
4230$80❌❌❌N / N⭐️ 4.5 (19)
Modern 4BR/2BA Train@900ft/NYC30mn by nycHubHomes

No image available

$35,971
$234
42%
4230$0❌❌✅N / Y⭐️ 4.8 (50)
Lux Apt:10' to JFK/LGA,5' to F Train+Free Parking

No image available

$135,018
$527
70%
422$0❌✅✅Y / Y⭐️ 0 (6)
Unique deluxe house

No image available

$146,254
$555
72%
4230$150❌❌❌N / Y⭐️ 4.5 (10)
Family Friendly Villa w Pool

No image available

$54,813
$384
39%
4230$0✅✅✅Y / Y⭐️ 5 (2)
Modern 3 Bedroom Apartment Oasis PRIME Location

No image available

$83,448
$285
80%
422$0✅❌✅Y / Y⭐️ 0 (12)
Wonder of Woodmere

No image available

$47,982
$285
46%
413$195❌✅❌N / N⭐️ 5 (3)
Trendy Oasis; 5 Min to F Train,15 min from JFK/LGA

No image available

$135,906
$523
71%
422$0❌❌✅Y / Y⭐️ 0 (6)
Apartamento 1

No image available

$54,900
$150
100%
4230$80❌❌✅N / N⭐️ 4.8 (35)
Cozy Oasis with Pool&Fireplace

No image available

$75,599
$405
51%
441$0✅❌❌Y / Y⭐️ 5 (1)
Elegant 4 Br NearJFK/LGA Airports & Resorts Casino

No image available

$25,652
$163
43%
4130$150❌❌✅N / Y⭐️ 0 (0)
Charming & Spacious 4 bed home. Central Location!

No image available

$54,959
$195
77%
4256$200❌❌✅Y / Y⭐️ 4.8 (4)
4 beds, Great Location in Jamaica, Queens, NY

No image available

$40,408
$230
48%
4130$200❌❌❌N / Y⭐️ 4.5 (74)
4 BR house, easy access to NYC & Queens Hospitals

No image available

$73,192
$202
99%
4330$400❌❌❌Y / Y⭐️ 4.8 (5)
Brand New Beaut 3-4 bdrm 4 bath/Outdr Kit! Parking

No image available

$35,970
$182
54%
4430$525❌❌❌Y / Y⭐️ 5 (2)
Charming 4BR Home in New Hyde Park Near Shopping

No image available

$101,776
$316
88%
413$0❌❌✅Y / N⭐️ 0 (3)
4 BEDROOMS HOUSE STEPS TO ST JOHNS UNIVERSITY

No image available

$52,020
$187
76%
4330$140❌❌❌Y / Y⭐️ 4.4 (53)
Spacious Victorian Charm

No image available

$87,108
$238
100%
432$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.05%

Cap Rate

9.91%

Return on Investment

29.46%

property-location

47 Bank St Valley Stream, New York, 11580

4 bed • 3 bath • 12 guests

Est. $4,074/mo

Agent

Inquire about this property

Contact Agent

$849,300

Zestimate

Valley Stream

Zoning


Laws

81

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.

Top 26% of comparables

Top 26% 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.

$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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

13.05%

Cap Rate

9.91%

Profit (Cummulative)

$26,900

$679,440

$10,750

$25,479

$0

Total Gain

$60,722

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