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

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$112,495

Profit (Cash Flow)

$25,871

Cash on Cash Return

238.4%

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

238.44% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,870	$51,741	$77,612	$103,483	$129,353	$258,707	$776,123
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$25,870	$51,741	$77,612	$103,483	$129,353	$258,707	$776,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

238.44%

Payback Period Days

153

Return on Investment

238.44%

47 Bank St Valley Stream, New York, 11580

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Valley Stream

Zoning

Laws

$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

$25,871

Profit

Revenue

$112,495

Operating Expenses

$26,624

Operating Income

$85,871

Net Effective Rent

$60,000

Profit (Cash Flow)

$25,871

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

238.44%

Payback Period Days

153