Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 60 Sutton Pl S, New York, NY 10022

5 bed • 4 bath • 15 guests • $12,500

BNB

Calc

Annual Revenue

$156,631

Profit (Cash Flow)

$121,746

Cap Rate

980.7%

Annual Revenue

$156,631

Airbtics projects $604/night at 71% occupancy ($156,631). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 71% occupancy rate, $604 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
$272,163
$745
98%
642$250❌❌❌Y / Y⭐️ 0 (0)
$246,735
$686
96%
532$225❌❌❌Y / Y⭐️ 4.2 (6)
$161,123
$1,230
34%
531$350❌✅✅Y / Y⭐️ 4.4 (231)
$159,775
$535
78%
632$300❌❌❌N / Y⭐️ 5 (2)
$104,888
$305
92%
532$250✅❌✅Y / Y⭐️ 4.2 (5)
$56,215
$203
67%
521$99❌❌✅N / Y⭐️ 4.8 (163)
$148,362
$745
50%
532$500✅❌✅Y / Y⭐️ 4.5 (10)
$130,249
$777
44%
641$300❌❌❌Y / Y⭐️ 4.8 (34)
$145,201
$696
57%
5330$500✅✅❌Y / Y⭐️ 5 (2)
$112,914
$453
67%
5430$350✅✅❌Y / Y⭐️ 5 (1)
$104,290
$350
80%
511$150❌❌✅N / Y⭐️ 0 (0)
$196,786
$532
100%
532$170❌❌✅Y / Y⭐️ 4 (1)

Return Metrics

766.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$121,745$243,491$365,237$486,983$608,729$1,217,459$3,652,378
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$10,000$10,000$10,000$10,000$10,000$10,000$10,000
Down Payment$2,500$2,500$2,500$2,500$2,500$2,500$2,500
Property Appreciation$375$761$1,159$1,568$1,990$4,298$17,840
Total Return$134,620$256,753$378,896$501,052$623,220$1,234,258$3,682,719

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

766.9%

Cap Rate

980.71%

Return on Investment

770.03%

property-location

60 Sutton Pl S New York, NY, 10022

5 bed • 4 bath • 15 guests

Est. $60/mo

Agent

Inquire about this property

Contact Agent

$156,631

Annual Revenue

This property is projected to be in the top 0% revenue percentile compared to similar properties nearby.
Projected nightly rate is $604/night at 71% occupancy.

Top 59% of comparables

Top 51% of comparables

12

Airbnb Comparables

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

$153,225

Avg annual revenue

71%

Avg occupancy rate

$604

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

$55k

$125k

$195k

$275k

Sign up to see the data on 12 all comparables

$121,746

Profit

Revenue

$156,631

Operating Expenses

$34,042

Operating Income

$122,589

Mortgage & Taxes

$843

Profit (Cash Flow)

$121,746

$15,875

Cash Investment

Down Payment

$2,500

Renos & Furnishing

$13,000

Closing Costs

$375

Total

$15,875

DSCR Ratio

Strong

145.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

766.9%

Cap Rate

980.71%

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

$593

Deductible property tax

$124

Your total deduction

-$118,714

Your adjusted annual income

$150,000 - -$118,714 = $268,714

Taxes on $268,714 (30%)

$80,614

Your old tax bill

$45,000

Your new tax bill

$80,614

Estimated tax savings

-$35,614

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