BNBCalc Short Term Rental Investment Analysis 508 E 78th St, New York, NY, 10075

2 bed • 1 bath • 5 guests • $350,000

BNB

Calc

Annual Revenue

$85,029

Profit (Cash Flow)

$36,685

Cap Rate

17.2%

Annual Revenue

$85,029

AirDNA projects $121/night at 78% occupancy ($34,471). Airbtics projects $251/night at 64% occupancy ($58,672). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $291 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,832	$55,576	$86,829	$125,923
Occupancy	51%	66%	80%	87%
Nightly Rate	$185	$225	$291	$389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous Bedroom in Stylish Apartment!	$165,613	$458	98%	2	1	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (77)
Luxury 2BR Duplex 5min to Central Park	$197,329	$549	97%	2	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Charming and Spacious Upper East Side Two Bedroom	$69,229	$291	65%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lovely Upper East Side 2BR Apt!	$78,768	$217	94%	2	1	3	$250	❌	❌	❌	N / N	⭐️ 4.2 (6)
1567-1A New 2br PRIME upper East	$43,041	$168	70%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 3 (1)
2 bedroom apartment near Central Park.	$32,501	$240	37%	2	1	30	$150	❌	❌	✅	N / Y	⭐️ 4.6 (77)
Large 2-Bed located on Manhattan’s Upper East Side	$32,409	$161	55%	2	1	30	$175	❌	❌	❌	N / Y	⭐️ 4.8 (63)
2 Gorgeous Suites w Bathroom UES	$148,195	$499	81%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Quiet, Charming 2BR Close to Metro & Central Park!	$105,803	$292	99%	2	1	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Amazing UES 2 Bed w/ Laundry and Doorman #6134	$50,026	$204	67%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Upper East Side 2 bedroom Apartment	$30,831	$156	54%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
Large Bright 2bdm/2bth Apartment - Upper East Side	$92,693	$378	67%	2	2	30	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (158)
Townhouse Apartment steps away from Central Park	$105,682	$385	75%	2	2	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (259)
UES Two Bedroom Duplex with Large Private Patio	$56,364	$275	56%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
1288-5FS New Renovated 2 Bedrooms in UES	$45,424	$197	63%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
2BR fully furnished in the UES (30 days min)	$33,203	$108	84%	2	1	30	$225	❌	❌	✅	N / Y	⭐️ 4.5 (7)
2 bedrooms near Central Park	$115,435	$380	83%	2	2	3	$0	❌	❌	✅	N / Y	⭐️ 4 (11)
78-4A new 2BR Duplex with a private outdoor UES	$59,481	$239	68%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern 2 BR apartment in the UES (37)	$21,848	$127	47%	2	1	30	$150	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Lovely 2-bedroom rental unit in New York	$47,769	$251	52%	2	1	30	$120	❌	❌	❌	Y / Y	⭐️ 0 (2)
Spacious and lovely 3beds in UES	$77,958	$426	50%	2	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
1288-4RS Newly furnished Prime UES 2BR	$46,848	$200	64%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4 (3)
Spacious charming upper east side apartment	$34,718	$186	51%	2	1	30	$140	❌	❌	❌	Y / Y	⭐️ 5 (108)
Beautiful & modern 2 BR apartment in the UES (3)	$28,232	$133	58%	2	1	30	$150	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Amazing 2BR Apt! Upper East NYC Gem!	$73,664	$248	80%	2	1	5	$150	❌	❌	❌	N / N	⭐️ 3.5 (4)
Upper East Side Two Bedroom in Great Location	$79,353	$297	73%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Charming, Modern 2BR \| Central Park	$41,346	$143	79%	2	1	30	$380	❌	❌	❌	Y / N	⭐️ 5 (9)
Renovated 2 bedrooms~Upper East	$40,857	$183	61%	2	1	30	$250	❌	❌	❌	Y / Y	⭐️ 0 (2)
Upper East Side Large 2 Bedroom Apartment	$36,543	$156	64%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Amazing and Cozy 2BR Apt! Close to Central Park!	$68,086	$201	87%	2	1	3	$250	❌	❌	❌	N / N	⭐️ 4 (3)
Walk to Central Park, Laundry in Unit, 1st floor	$60,361	$217	76%	2	1	30	$100	❌	❌	✅	Y / N	⭐️ 4.7 (7)
1567-1A New 2BR PRIME Upper East Apt, W&D	$37,302	$208	49%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (1)
Luxury 2 bedroom apartment in desired LIC	$88,836	$296	82%	2	1	30	$175	❌	❌	❌	Y / Y	⭐️ 5 (100)
Homey & Spacious 2 Bedroom Apt on Upper East Side	$30,378	$166	50%	2	1	30	$150	❌	❌	✅	Y / N	⭐️ 4.5 (8)
Charming 2BR/1BA Apt! UES!	$69,102	$223	84%	2	1	5	$150	❌	❌	❌	N / N	⭐️ 4.3 (7)
Cozy UES 2 Bed w/ Laundry and Doorman #6131	$65,274	$241	74%	2	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (12)

Return Metrics

42.28% 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)	$36,685	$73,370	$110,055	$146,740	$183,425	$366,851	$1,100,554
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$397,185	$444,685	$492,509	$540,668	$589,171	$837,222	$1,950,096

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.28%

Cap Rate

17.22%

Return on Investment

58.35%

508 E 78th St 1E New York, New York, 10075

2 bed • 1 bath • 5 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

226

Airbnb Investor Score

$36,685

Annual Profit

17.2%

Cap Rate

42.3%

Cash on Cash

$85,029

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $121/night at 78% occupancy.Projected nightly rate is $251/night at 64% 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.

$62,466

Avg annual revenue

64%

Avg occupancy rate

$251

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

$15k

$75k

$135k

$200k

$36,685

Profit

Revenue

$85,029

Operating Expenses

$24,734

Operating Income

$60,295

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$36,685

$86,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Closing Costs

$10,500

Total

$86,750

DSCR Ratio

Strong

2.55

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.28%

Cap Rate

17.22%

Return on Investment

58.35%

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

$16,611

Deductible property tax

$3,465

Your total deduction

-$1,149

Your adjusted annual income

$150,000 - -$1,149 = $151,149

Taxes on $151,149 (30%)

$45,345

Your old tax bill

$45,000

Your new tax bill

$45,345

Estimated tax savings

-$345

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:

0.53 sqft

Year built:

1910

Size:

98,580 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 0.53 sqft

Building area: 98,580 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: None

Amenities: Dishwasher

Price per square foot: $331

Lot Info

Zoning: -

Land Use: -

Parcel Number: 014890037

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $32,719,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: P.S. 158 Baylard Taylor with 9/10 star rating
Middle School: Jhs 167 Robert F Wagner with 8/10 star rating
High School: Eleanor Roosevelt High School with 10/10 star rating