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 5380 Amboy Rd

3 bed • 2 bath • 9 guests • $770,000

BNB

Calc

Annual Revenue

$38,745

Profit (Cash Flow)

-$31,914

Cap Rate

2.6%

Annual Revenue

$38,745

AirDNA projects $156/night at 68% occupancy ($38,745). Airbtics projects $213/night at 62% occupancy ($48,234). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $156 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,488$48,078$68,583$95,719
Occupancy52%61%75%83%
Nightly Rate$173$206$237$295

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
Cape Cod House

No image available

$55,712
$175
84%
311$65❌❌❌Y / Y⭐️ 4.7 (29)
Riverside Apt Close to the Beach & NYC Ferry

No image available

$36,190
$206
48%
311$0❌❌✅N / Y⭐️ 4.7 (70)
Odessa by the bay.

No image available

$54,893
$279
52%
333$150✅✅✅Y / Y⭐️ 5 (20)
3 bedroom on Staten Island close to beach

No image available

$70,828
$236
82%
3330$0❌❌❌Y / Y⭐️ 4.7 (36)
3- Bedroom Newly Renovated Cozy House

No image available

$58,512
$219
73%
3230$0❌❌❌Y / Y⭐️ 5 (3)
New Year discount large 3 bd 2.5 bath townhome

No image available

$45,272
$164
59%
321$325❌❌❌Y / Y⭐️ 4.7 (7)
Three bedroom home.

No image available

$51,240
$200
70%
3330$225❌❌❌Y / N⭐️ 5 (4)
Beautiful rustic style home near newark airport

No image available

$36,599
$135
61%
321$150❌❌✅Y / Y⭐️ 4.5 (42)
The BeachHouse in NYC Staten Island

No image available

$56,564
$172
87%
323$75❌❌❌Y / Y⭐️ 4.7 (96)
Great for family 2 bed 2.5 bath townhome

No image available

$29,233
$138
53%
337$225❌❌❌Y / Y⭐️ 4.8 (20)
Entire residential home with gated backyard

No image available

$28,688
$228
34%
313$20❌❌❌Y / Y⭐️ 5 (16)
Welcome to Paradise!!! The perfect beach cottage!

No image available

$55,794
$239
59%
322$150❌❌✅Y / Y⭐️ 4.7 (69)
Cozy 3 bedroom home close to Jersey shore& NYC

No image available

$55,903
$184
78%
321$100❌❌✅Y / Y⭐️ 4.4 (43)
Beach Getaway! Walk to the beach

No image available

$83,831
$319
69%
322$110❌❌✅Y / Y⭐️ 4.9 (75)

Return Metrics

-17.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$31,913-$63,827-$95,740-$127,654-$159,567-$319,135-$957,406
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$616,000$616,000$616,000$616,000$616,000$616,000$616,000
Down Payment$154,000$154,000$154,000$154,000$154,000$154,000$154,000
Property Appreciation$23,100$46,893$71,399$96,641$122,641$264,815$1,098,992
Total Return$761,186$753,065$745,659$738,987$733,073$715,680$911,585

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.19%

Cap Rate

2.6%

Return on Investment

-0.67%

property-location

5380 Amboy Rd Staten Island, New York, 10312-3935

3 bed • 2 bath • 9 guests

Est. $3,693/mo

Agent

Inquire about this property

Contact Agent

$789,200

Zestimate

$38,745

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $156/night at 68% occupancy.Projected nightly rate is $213/night at 62% occupancy.

Top 41% of comparables

Top 81% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$50,122

Avg annual revenue

62%

Avg occupancy rate

$213

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

$30k

$45k

$65k

$85k

Sign up to see the data on 15 all comparables

-$31,914

Profit

Revenue

$38,745

Operating Expenses

$18,717

Operating Income

$20,028

Mortgage & Taxes

$51,942

Profit (Cash Flow)

-$31,914

$185,600

Cash Investment

Down Payment

$154,000

Renos & Furnishing

$8,500

Closing Costs

$23,100

Total

$185,600

DSCR Ratio

Weak

0.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-17.19%

Cap Rate

2.6%

Profit (Cummulative)

-$31,914

$616,000

$8,500

$23,100

$0

Total Gain

-$1,249

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

$36,545

Deductible property tax

$7,623

Your total deduction

$111,771

Your adjusted annual income

$150,000 - $111,771 = $38,229


Taxes on $38,229 (30%)

$11,469

Your old tax bill

$45,000

Your new tax bill

$11,469


Estimated tax savings

$33,531

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:

4,840 sqft

Year built:

1960

Size:

1,008 sqft

Type:

SFR

Parking:

-

Heating:

NONE

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
12 Hillis St432,112-4,6871960$900,000151
269 Ashland Ave352,800-4,9002003$3,090,000109
30 Anaconda St331,260-2,4001999$675,000111
8 Dole St21798-4,8001935$690,00088
465 Jansen St434,800-13,6001985$1,105,00089
490 Jansen St664,346-21,8361985$2,275,000279
463 Vernon Ave311,015-12,0001945$620,000388
58 Buffington Ave321,840-4,0001970$739,000116
440 Ashland Ave321,144-3,8001965$758,00097
447 Vernon Ave311,104-8,0001965$697,500162

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 4,840 sqft
  • Building area: 1,008 sqft
  • Garage: No
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R3X
  • Land Use: Residential
  • Parcel Number: 06569-0027
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $38,465
  • County Est. Land Value: $202,000
  • Assessed Land Value: $10,898
  • County Est. Structure Value: $511,000
  • Market Estimate: $1,143,677


Sale history

DateSale Price% FinancedBuyer
12/01/23$770,00098%Igli Kadriu
06/30/22$510,0000%Romack Properties Llc
08/01/18$00%Frank A Demattia

Ownership

  • Name: Igli Kadriu
  • Owner Occupied: Yes
  • Owner Mailing Address: 5380 Amboy Rd, Staten Island, Ny 10312
  • Years Owned: 6
  • Home Equity: $90,947
  • Mortgage Balance Remaining: $756,053
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service