BNBCalc Short Term Rental Investment Analysis 48 Bond St, New York, NY 10012

4 bed • 2 bath • 12 guests • $6,950,000

BNB

Calc

Annual Revenue

$65,883

Profit (Cash Flow)

-$425,187

Cap Rate

0.6%

Annual Revenue

$65,883

Airbtics projects $311/night at 58% occupancy ($65,882). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 58% occupancy rate, $311 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Bennett I African Oasis	$99,175	$309	80%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (61)
King Bd\|Deck\|80" Movie Screen	$112,325	$387	75%	4	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (108)
Great New Home 4 Bdr Near NYC & EWR	$46,062	$234	50%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Spacious 4BR Duplex Apartment - Near NYC & EWR!	$55,947	$199	71%	4	1	1	$148	❌	❌	❌	Y / Y	⭐️ 5 (46)
Duplex apt + Dining + 80in Projector + Pool Table	$152,676	$533	74%	4	2	1	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Bright and Spacious Gorgeous Home	$58,183	$232	67%	4	3	30	$180	❌	❌	❌	N / Y	⭐️ 4.5 (52)
New HOME 25 min to NYC & 10 min to EWR	$33,670	$269	31%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
The Cozy Blue House - Charming Home Near SI Ferry	$83,824	$295	75%	4	2	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (136)
house full of life with an interior fireplace	$61,601	$204	80%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Big 4br, Private Deck~Sleeps 10~Ewr 15min~NY 30min	$51,734	$189	68%	4	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Metro-New York City Lights & Jersey Sights	$69,157	$258	67%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 3.8 (5)
Large 4-bed 2-bath apartment, NYC train 5 min walk	$43,004	$167	66%	4	2	1	$85	❌	❌	❌	N / Y	⭐️ 4.6 (90)
New Family friendly home in Staten island!	$101,264	$300	89%	4	3	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Private house with backyard parking and more!	$61,550	$251	67%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Clean, Comfy and Close to NYC Bi-Level Apt, Unit 2	$56,010	$400	35%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful 4BR/4BA Home, Staten Island, NY City.	$70,461	$561	34%	4	5	30	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (105)
⭐️Best 4BR Home to visit NYC-Newark Airport+Parking	$41,339	$249	41%	4	2	2	$190	❌	✅	✅	Y / Y	⭐️ 4.2 (39)
Beautiful Duplex near Staten Island Ferry	$42,582	$182	61%	4	2	1	$150	❌	❌	❌	N / Y	⭐️ 4.8 (6)
A beautiful vacation house	$62,502	$330	50%	4	4	1	$75	❌	❌	❌	Y / Y	⭐️ 0 (0)
Newly renovated house 4 bedroom. Minutes from NYC	$80,556	$249	88%	4	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (61)
Amazing 4 bedroom - Newly built modern Townhouse	$136,152	$600	62%	4	3	2	$30	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Posh Living Cottage Home	$93,320	$442	56%	4	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (2)
Posh Living Comfy Cottage II	$100,789	$485	55%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (4)
Unique Spacious Full Apartment Close to EWR	$62,379	$215	77%	4	2	2	$90	❌	❌	❌	N / Y	⭐️ 4.9 (24)
Spacious Family Home near NYC	$74,176	$200	100%	4	2	7	$120	❌	❌	❌	Y / Y	⭐️ 5 (2)
Best Home To Visit NYC-Hot Tub	$43,773	$260	46%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (4)
A Peaceful home and a Stroll to the Village	$63,684	$300	58%	4	2	4	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Family retreat in Tottenville a Gateway to NY & NJ	$61,271	$316	52%	4	2	30	$250	❌	❌	❌	N / Y	⭐️ 4.1 (9)
Berlin romm near airport	$19,211	$150	35%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Posh Living Comfort	$80,520	$440	50%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 2 (1)

Return Metrics

-26.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$425,187	-$850,374	-$1,275,561	-$1,700,748	-$2,125,935	-$4,251,871	-$12,755,614
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,560,000	$5,560,000	$5,560,000	$5,560,000	$5,560,000	$5,560,000	$5,560,000
Down Payment	$1,390,000	$1,390,000	$1,390,000	$1,390,000	$1,390,000	$1,390,000	$1,390,000
Property Appreciation	$208,500	$423,255	$644,452	$872,286	$1,106,954	$2,390,218	$9,919,474
Total Return	$6,733,312	$6,522,880	$6,318,891	$6,121,537	$5,931,019	$5,088,347	$4,113,859

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.42%

Cap Rate

0.62%

Return on Investment

-9.22%

48 Bond St New York, NY, 10012

4 bed • 2 bath • 12 guests

Purchase Price

Est. $33,335/mo

Inquire about this property

Contact Agent

$65,883

Annual Revenue

This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Projected nightly rate is $311/night at 58% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 40% of comparables

33 Airbnb Comparables

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

$67,121

Avg annual revenue

58%

Avg occupancy rate

$311

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

$20k

$60k

$105k

$155k

-$425,187

Profit

Revenue

$65,883

Operating Expenses

$22,245

Operating Income

$43,638

Mortgage & Taxes

$468,825

Profit (Cash Flow)

-$425,187

$1,609,000

Cash Investment

Down Payment

$1,390,000

Renos & Furnishing

$10,500

Closing Costs

$208,500

Total

$1,609,000

DSCR Ratio

Weak

0.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-26.42%

Cap Rate

0.62%

Return on Investment

-9.22%

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

$329,854

Deductible property tax

$68,805

Your total deduction

$1,115,161

Your adjusted annual income

$150,000 - $1,115,161 = -$965,161

Taxes on -$965,161 (30%)

-$289,548

Your old tax bill

$45,000

Your new tax bill

-$289,548

Estimated tax savings

$334,548

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com