BNBCalc Short Term Rental Investment Analysis 570 Grand St, New York, NY, 10002

1 bed • 1 bath • 3 guests • $580,000

BNB

Calc

Annual Revenue

$67,062

Profit (Cash Flow)

$5,539

Cap Rate

7.7%

Annual Revenue

$67,062

AirDNA projects $164/night at 62% occupancy ($37,138). Airbtics projects $301/night at 61% occupancy ($67,062). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $301 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,771	$66,163	$122,969	$155,568
Occupancy	38%	62%	86%	95%
Nightly Rate	$205	$283	$382	$435

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LES is MORE stunning views	$130,666	$434	82%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (77)
Lovely Apt: Queen Bed, Quiet A/C, Close to Subway	$149,215	$409	99%	1	1	3	$145	❌	❌	❌	N / Y	⭐️ 5 (56)
Untitled at 3 Freeman - Sky Queen	$72,690	$417	46%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (66)
Untitled at 3 Freeman - Sky King (ADA)	$125,780	$378	90%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (135)
Studio 7: An Artistic Retreat in Williamsburg	$113,075	$371	79%	1	1	2	$333	❌	❌	✅	Y / Y	⭐️ 5 (123)
Untitled at 3 Freeman - Studio Mini	$67,962	$310	56%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (1142)
Studio 33: Artistic Oasis in Williamsburg	$112,370	$342	89%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (35)
Untitled at 3 Freeman - Untitled King	$56,206	$330	43%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (249)
Superior King in downtown Manhattan	$57,610	$352	41%	1	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.5 (39)
Blue Moon Delightful Double Queen with Balcony	$83,242	$589	38%	1	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.5 (42)
Deluxe Double Queen in lively downtown Manhattan	$105,370	$656	43%	1	1	1	$90	❌	❌	✅	N / Y	⭐️ 4.5 (28)
Artist Loft 1 Bedroom Apt LES #2	$45,292	$165	75%	1	1	30	$200	❌	❌	✅	N / Y	⭐️ 4.5 (14)
Superior King w Shared Balcony Downtown Manhattan	$52,591	$398	33%	1	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.5 (43)
Cozy Garden Apartment in Williamsburg	$32,940	$125	72%	1	1	30	$250	❌	❌	❌	N / Y	⭐️ 5 (85)
Spacious Williamsburg Haven	$86,030	$274	83%	1	1	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (55)
138 Bowery-King Suite w. Living Room Space	$84,546	$231	100%	1	1	15	$0	❌	❌	❌	Y / Y	⭐️ 5 (51)
138 Bowery-King Suite w. Living Room Space	$69,174	$210	90%	1	1	15	$0	❌	❌	❌	N / Y	⭐️ 4.5 (44)
138 Bowery-King Suite w. Living Room Space	$72,058	$214	92%	1	1	15	$0	❌	❌	❌	N / Y	⭐️ 5 (48)
138 Bowery-Studio Suite w. Dining Area	$75,894	$216	96%	1	1	15	$0	❌	❌	❌	N / Y	⭐️ 5 (58)
•Lower East Side “Sunny One BR-Live in the Action!	$39,681	$278	39%	1	1	30	$210	❌	❌	❌	N / Y	⭐️ 5 (22)
138 Bowery-King Suite w. Living Room Space	$71,278	$205	95%	1	1	15	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Glamorous 1 bd/1 bath Condo in Downtown	$58,487	$170	94%	1	1	30	$140	❌	❌	✅	N / Y	⭐️ 5 (118)
big loft apartement in the Lower East Side	$25,766	$160	44%	1	1	30	$70	❌	❌	❌	Y / Y	⭐️ 5 (148)
69-5D Winter Getaway: Stylish Lower East Side 1BR	$30,071	$158	52%	1	1	30	$200	❌	❌	✅	N / Y	⭐️ 0 (2)
Studio apartment + private roof	$91,134	$249	100%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Huge Loft In South Williamsburg	$36,834	$148	68%	1	1	30	$250	❌	❌	❌	N / Y	⭐️ 4.8 (262)
Hà ‘s Cottage with Backyard	$25,265	$117	59%	1	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (93)
Large 1BR Apt in Unbeatable Loc.	$54,058	$211	70%	1	1	30	$160	❌	❌	✅	N / Y	⭐️ 0 (2)
69-4A Quality New Prime Lower East 1BR Apt	$34,383	$154	61%	1	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Lux Retro 1BR Apt in BEST LES Location	$47,501	$206	63%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Charming sun-filled one bedroom in the LES	$51,935	$165	86%	1	1	30	$150	❌	❌	❌	N / Y	⭐️ 4.5 (21)
Trendy Chic Downtown Manhattan	$117,701	$397	79%	1	1	3	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (111)

Return Metrics

4.02% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,539	$11,078	$16,618	$22,157	$27,696	$55,393	$166,180
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$464,000	$464,000	$464,000	$464,000	$464,000	$464,000	$464,000
Down Payment	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000
Property Appreciation	$17,400	$35,322	$53,781	$72,795	$92,378	$199,471	$827,812
Total Return	$602,939	$626,400	$650,399	$674,952	$700,075	$834,865	$1,573,993

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.02%

Cap Rate

7.7%

Return on Investment

20.8%

570 Grand St apt New York, New York, 10002

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,782/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

Airbnb Investor Score

$5,539

Annual Profit

7.7%

Cap Rate

4.0%

Cash on Cash

$67,062

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $164/night at 62% occupancy ($37,138). Airbtics projects $301/night at 61% occupancy ($67,062).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$63,659

Avg annual revenue

61%

Avg occupancy rate

$301

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

$65k

$105k

$150k

$5,539

Profit

Revenue

$67,062

Operating Expenses

$22,398

Operating Income

$44,664

Mortgage & Taxes

$39,125

Profit (Cash Flow)

$5,539

$137,650

Cash Investment

Down Payment

$116,000

Renos & Furnishing

$4,250

Closing Costs

$17,400

Total

$137,650

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.02%

Cap Rate

7.7%

Return on Investment

20.8%

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

$27,527

Deductible property tax

$5,742

Your total deduction

$118,967

Your adjusted annual income

$150,000 - $118,967 = $31,033

Taxes on $31,033 (30%)

$9,310

Your old tax bill

$45,000

Your new tax bill

$9,310

Estimated tax savings

$35,690

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:

Year built:

1955

Size:

800 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 800 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: City

Parking: -

Amenities: -

Price per square foot: $725

Lot Info

Zoning: -

Land Use: -

Parcel Number: 003210001H1206

Flood Zone: No

Tax Info

Year Assessed: 2019

Assessed Value: $95,991,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Ps 110 Florence Nightingale with 7/10 star rating
High School: Bard High School Early College with 7/10 star rating