BNBCalc Short Term Rental Investment Analysis 5 Piper Ct, White Plains, NY, 10607

4 bed • 4 bath • 6 guests • $750,000

BNB

Calc

Annual Revenue

$130,173

Profit (Cash Flow)

$48,978

Cap Rate

13.3%

Annual Revenue

$130,173

AirDNA projects $335/night at 75% occupancy ($91,767). Airbtics projects $540/night at 66% occupancy ($130,172). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $540 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$72,111	$114,766	$193,074	$326,178
Occupancy	55%	70%	83%	86%
Nightly Rate	$353	$439	$622	$1,015

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish & Comfy \|5★ Location, Deck, ♛4Br/3 Full BA	$95,389	$358	71%	4	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (119)
Fabulous 4 Bed, 2 Bath in Hastings on Hudson	$128,749	$443	78%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (93)
Waterfront Luxury in Town	$147,219	$459	86%	4	2.5	4	$390	❌	❌	✅	Y / Y	⭐️ 5 (51)
Stylish 4bed 2bath Home in White Plains	$87,811	$276	83%	4	2	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (70)
Relaxing & Great Location & Minutes from New York	$70,286	$339	55%	4	2	3	$195	✅	❌	✅	Y / Y	⭐️ 5 (165)
Grand 4Bed 2Bath 2Kitch Private 2 Apartment Combo	$169,538	$502	89%	4	2	1	$250	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Hudson Valley Escape	$142,146	$528	72%	4	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (34)
Lower Hudson Valley Idyllic Retreat	$116,777	$384	83%	4	2.5	4	$125	❌	❌	✅	Y / Y	⭐️ 5 (144)
Briarcliff Manor Estate w/ Hudson River Views	$320,541	$1,150	74%	4	6	3	$361	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
The Mega Unit	$92,264	$402	61%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Victorian Charm cozy unique work or play 30min-NYC	$133,257	$436	83%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (124)
Mediterranean style villa in lower Westchester	$89,028	$285	85%	4	3.5	3	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Luxury Living in the Heart of NY	$59,618	$380	41%	4	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (46)
Large 4-Br home / 15 min to NYC	$74,296	$336	56%	4	1	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (22)
Englewood NJ Country Carriage House (15 min NYC)	$110,728	$473	63%	4	2.5	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (153)
Close to New York City with Bridge View & Parking	$75,165	$331	61%	4	2	3	$174	❌	❌	✅	Y / Y	⭐️ 5 (146)
Cheerful bright child friendly 4 bdrm in S. Nyack.	$80,396	$300	72%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
St James Guest House	$89,519	$427	57%	4	2	2	$100	❌	❌	❌	N / Y	⭐️ 5 (122)
New Jersey home, close to New York City Fun!	$107,640	$365	79%	4	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (40)
NYC Nearby: Modern, Safe, & Spacious	$79,710	$254	85%	4	2.5	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (33)
Lovely 4 Bedroom cozy home	$87,799	$432	55%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (86)
Victorian Gem, 15 Min to NYC, On Lively McLean Ave	$157,816	$450	93%	4	1.5	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (40)
Quiet gem	$148,200	$1,000	40%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Large NYC Home! Close Proximity to Manhattan!	$174,951	$613	77%	4	3	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (95)
Aspen In Airmont	$121,790	$659	48%	4	3.5	1	$300	❌	✅	❌	Y / Y	⭐️ 5 (46)
Lily Pond Farmhouse-Connecticut/Westchester Border	$125,483	$762	42%	4	3	5	$225	❌	❌	✅	Y / Y	⭐️ 5 (3)
Bright Stylish Chic 4BR 4BA Home	$108,619	$473	61%	4	4	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (232)
4 Bedroom Carriage House on Private Estate	$79,562	$236	86%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (90)
Luxury 4BR Home Near NYC: A Tranquil Escape	$108,917	$337	87%	4	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (57)
Downtown Greenwich New house walk to town/train	$145,949	$698	55%	4	2.5	3	$650	✅	❌	✅	Y / Y	⭐️ 5 (11)
Larchmont Garden Paradise Close to NYC	$333,316	$1,301	70%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
Private Country Gem	$190,772	$1,567	30%	4	4.5	3	$450	❌	✅	✅	Y / Y	⭐️ 5 (12)
NYC in 20-25 Min. modern large Apt. 4 Bedrooms	$58,937	$301	53%	4	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Modern Colonial Home in Yonkers	$119,739	$424	77%	4	1.5	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (93)
Harty's Terrace 9 Kimball Avenue	$101,583	$455	61%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
1 hr from NYC: Custom Victorian Farmhse	$141,831	$650	48%	4	2.5	6	$800	✅	❌	✅	Y / Y	⭐️ 5 (9)
Beautiful place minutes away to New York City .	$119,720	$465	70%	4	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (36)
Comfortable Entire House for rent. 4 bed, 3 baths	$108,092	$700	41%	4	3	2	$350	❌	✅	✅	Y / Y	⭐️ 5 (62)
Comfortable Mid-Century on Quiet Country Road	$132,180	$427	83%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)

Return Metrics

26.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$48,977	$97,955	$146,933	$195,911	$244,889	$489,778	$1,469,335
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$821,477	$893,630	$966,478	$1,040,042	$1,114,344	$1,497,715	$3,289,782

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.69%

Cap Rate

13.27%

Return on Investment

42.96%

5 Piper Ct White Plains, New York, 10607

4 bed • 4 bath • 6 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

White Plains

Zoning

Laws

148

Airbnb Investor Score

$48,977

Annual Profit

13.3%

Cap Rate

26.7%

Cash on Cash

$130,173

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 75% occupancy.Projected nightly rate is $540/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$124,297

Avg annual revenue

66%

Avg occupancy rate

$540

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

$60k

$150k

$240k

$335k

$48,978

Profit

Revenue

$130,173

Operating Expenses

$30,602

Operating Income

$99,570

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$48,978

$183,500

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$11,000

Closing Costs

$22,500

Total

$183,500

DSCR Ratio

Strong

1.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.69%

Cap Rate

13.27%

Return on Investment

42.96%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$26,841

Your adjusted annual income

$150,000 - $26,841 = $123,159

Taxes on $123,159 (30%)

$36,948

Your old tax bill

$45,000

Your new tax bill

$36,948

Estimated tax savings

$8,052

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