BNBCalc Short Term Rental Investment Analysis 710 Broadway, New York, NY 10003

3 bed • 2 bath • 9 guests • $3,750,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$166,464

Profit (Cash Flow)

-$121,820

Cap Rate

3.5%

Annual Revenue

$166,464

Airbtics projects $633/night at 72% occupancy ($166,463). Airbtics predicts this property will perform in the 0% revenue percentile

BNB Calc projects a 72% occupancy rate, $633 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
3 REAL BDRM in prime East Village	$135,301	$532	69%	3	1	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (25)
A PIECE OF ITALY! 3 BEDROOM APT IN LITTLE ITALY	$97,063	$408	65%	3	1	30	$295	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Beautiful Entire 3beds Apartment East Village	$131,430	$630	57%	3	1	30	$440	❌	✅	❌	Y / Y	⭐️ 4.7 (22)
Rustic/Luxury Rooftop Cottage	$268,954	$1,035	71%	3	3	30	$200	❌	✅	✅	Y / Y	⭐️ 5 (18)
Beautiful 3 bedrooms apt in EV	$260,330	$853	82%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 4 (4)
Stylish & Tranquil East Village Three Bedroom	$145,120	$650	61%	3	2	30	$400	❌	❌	❌	Y / Y	⭐️ 4.7 (210)
Modern 3 Bed 2 Bath East Village	$191,689	$617	84%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Park Place by RoveTravel \| Stylish Gramercy 3BR	$238,662	$836	78%	3	4	30	$425	❌	❌	✅	Y / Y	⭐️ 5 (4)
Elegant silent Apartment East Village	$204,604	$650	85%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
Park Place IV by RoveTravel 3 Bedroom in Gramercy	$278,300	$1,102	69%	3	3	30	$450	❌	❌	✅	Y / Y	⭐️ 5 (1)
Exciting family apt in NY	$151,109	$530	76%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Peaceful 3-bedroom NoHo Loft	$145,409	$779	51%	3	1	30	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
3 bedroom with chef's kitchen/private back patio	$129,049	$511	69%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Modern, Elegant, 3 Bed Room Apt #4 near WTC	$77,214	$289	73%	3	1	30	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Private Gramercy TownHouse - backyard & terrace	$141,247	$603	64%	3	3	30	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Luxury, 3,700 sq ft, Gramercy home w backyard.	$68,076	$775	24%	3	3	31	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
~Sophisticated Designer Loft@Union Square/3Bedroom	$276,877	$850	89%	3	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
A place to gather in Union Square!	$189,100	$631	81%	3	2	4	$150	❌	❌	❌	N / Y	⭐️ 4.8 (52)
Cozy 3BR + 1BA near East Village	$132,126	$380	95%	3	1	3	$200	❌	❌	❌	N / Y	⭐️ 4.8 (86)
Real huge 3 bd in East Village	$200,257	$700	76%	3	1	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
Lovely 3 Bedroom in the heart of Manhattan.	$145,463	$552	72%	3	1	30	$200	❌	❌	✅	N / N	⭐️ 4.7 (46)
Lovely 3 Bedroom Apartment in LES #6	$64,562	$252	70%	3	1	30	$250	❌	❌	✅	Y / Y	⭐️ 4.6 (6)
Chic East Village 3 Bed Duplex	$88,996	$280	84%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
3x Deluxe Room w/ 2 DBL Beds at Hotel on Rivington	$113,285	$424	73%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Charming Residence 3 Bd 1 Bath	$107,238	$750	36%	3	1	3	$230	❌	❌	❌	Y / N	⭐️ 5 (1)
2-story, 3-bedroom, Private Yard	$199,293	$825	66%	3	3	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Modern 3 bdr apartment	$142,088	$826	47%	3	1	30	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Modern Spacious 3BR 2BTH APT in Manhattan	$74,664	$408	50%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Brand new Luxury 3 BR 2 Bath WD in unit	$93,878	$285	90%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 4 (1)
Modern & charming 3 bdr Apartment in East Village	$222,807	$684	89%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Stylish 3 Bedroom Apartment in East Village	$177,876	$441	100%	3	1	5	$195	❌	❌	❌	N / Y	⭐️ 0 (0)
Rialto IV by RoveTravel\|Modern Loft 3BR w/ Terrace	$357,236	$1,205	81%	3	3	30	$450	❌	❌	✅	Y / Y	⭐️ 5 (1)
Renovated, Modern, Spacious & Bright Apartment!	$43,056	$173	68%	3	1	100	$200	❌	❌	✅	N / Y	⭐️ 4.2 (5)
3BR/2BA w Washer & Dryer in-unit \| East Side	$115,013	$491	64%	3	2	30	$320	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Lovely 3BR in Gramercy! Heart of Manhattan!	$83,026	$315	69%	3	1	5	$250	❌	❌	❌	N / Y	⭐️ 0 (0)
Family Getaway 3 Brd 1 Bath	$196,926	$750	68%	3	1	3	$230	❌	❌	❌	Y / N	⭐️ 0 (0)
Charming 3 bedroom apartment in East Village	$305,610	$835	100%	3	1	30	$250	❌	❌	❌	N / Y	⭐️ 4.7 (28)
Amazing 3BR private triplex in historic townhouse!	$265,350	$725	100%	3	3	30	$250	❌	✅	❌	Y / Y	⭐️ 5 (26)
Luxury 3 bdr apt in East Village	$190,320	$1,000	52%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Prime East Village Union Sq Lux	$273,751	$755	98%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

-13.98% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$121,819	-$243,639	-$365,459	-$487,279	-$609,099	-$1,218,198	-$3,654,595
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$36,840	$75,952	$117,477	$161,564	$208,369	$489,428	$3,000,000
Down Payment	$750,000	$750,000	$750,000	$750,000	$750,000	$750,000	$750,000
Property Appreciation	$112,500	$228,375	$347,726	$470,658	$597,277	$1,289,686	$5,352,234
Total Return	$777,520	$810,688	$849,744	$894,942	$946,547	$1,310,916	$5,447,638

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.98%

Cap Rate

3.49%

Return on Investment

3.15%

710 Broadway New York, NY, 10003

3 bed • 2 bath • 9 guests

Purchase Price

Est. $17,987/mo

Inquire about this property

Contact Agent

$166,464

Annual Revenue

BNBCalc predicts this property will get $633 per night with 72% occupancy, putting it in the top 0% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 51% of comparables

40 Airbnb Comparables

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

$168,058

Avg annual revenue

72%

Avg occupancy rate

$633

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

$40k

$145k

$250k

$360k

-$121,820

Profit

Revenue

$166,464

Operating Expenses

$35,320

Operating Income

$131,143

Mortgage & Taxes

$252,963

Profit (Cash Flow)

-$121,820

$871,000

Cash Investment

Down Payment

$750,000

Renos & Furnishing

$8,500

Closing Costs

$112,500

Total

$871,000

DSCR Ratio

Weak

0.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.98%

Cap Rate

3.49%

Return on Investment

3.15%

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

$177,979

Deductible property tax

$37,125

Your total deduction

$494,499

Your adjusted annual income

$150,000 - $494,499 = -$344,499

Taxes on -$344,499 (30%)

-$103,350

Your old tax bill

$45,000

Your new tax bill

-$103,350

Estimated tax savings

$148,350

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