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 72 E June St, Lindenhurst, NY 11757

3 bed • 2 bath • 9 guests • $525,000

BNB

Calc

Annual Revenue

$82,750

Profit (Cash Flow)

$22,897

Cap Rate

11.1%

Annual Revenue

$82,750

AirDNA projects $143/night at 60% occupancy ($31,337). Airbtics projects $384/night at 59% occupancy ($82,749). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $384 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,246$78,220$127,393$220,975
Occupancy42%58%72%90%
Nightly Rate$241$360$472$657

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
Brand New Three Bedroom House with Parking

No image available

$108,312
$348
84%
332$100❌❌❌Y / Y⭐️ 5 (127)
Spacious 3 bedroom house private waterside WiFi NY

No image available

$58,832
$240
64%
321$100❌❌✅Y / Y⭐️ 4.8 (185)
Stunning Waterfront Stay in Massapequa L.I

No image available

$91,701
$714
34%
343$289✅✅❌Y / Y⭐️ 4.8 (12)
Big, Clean,& Central - Family & Outdoor Activities

No image available

$87,093
$328
70%
322$185❌❌❌Y / Y⭐️ 4.8 (176)
Bay Shore Boat House

No image available

$92,062
$373
66%
322$225❌❌✅Y / Y⭐️ 5 (36)
The Harbor House

No image available

$72,591
$241
81%
322$150❌❌✅Y / Y⭐️ 5 (126)
Vacation House # 14

No image available

$62,784
$387
42%
321$275❌❌❌Y / Y⭐️ 5 (9)
Vacation House #16

No image available

$68,224
$469
38%
321$275❌❌❌Y / Y⭐️ 5 (7)
Hamptons Style Living | Walk to Cafe | Deck

No image available

$99,175
$402
64%
321$200❌❌❌Y / Y⭐️ 5 (87)
3bd luxury duplex condo Westbury

No image available

$60,032
$226
70%
322$150❌❌❌Y / Y⭐️ 4.8 (120)
Baldwin Cozy Retreat- Unit A

No image available

$53,685
$318
45%
322$150❌❌❌Y / Y⭐️ 4.7 (41)
The Spacious White House

No image available

$111,054
$297
100%
321$125❌❌❌Y / Y⭐️ 4.9 (132)
Cozy Baldwin Retreat- Unit B

No image available

$43,580
$273
42%
322$150❌❌❌N / Y⭐️ 4.7 (31)
Elegant, resort style, clean, north shore home

No image available

$132,864
$590
59%
333$350✅✅✅Y / Y⭐️ 4.9 (49)
Captain’s Cottage Water Views -3 Bdrm

No image available

$97,000
$277
93%
323$160❌❌❌Y / Y⭐️ 5 (71)
CQ 8-10 (Comfy Quarters)

No image available

$52,571
$208
60%
322$270❌❌❌N / N⭐️ 5 (3)
"BBQ, Beats, Hot Tub Retreat”

No image available

$67,832
$405
45%
323$150❌✅❌Y / Y⭐️ 5 (20)
3-Bedroom Newly Modernized Apt

No image available

$65,413
$213
82%
322$195❌❌❌Y / Y⭐️ 5 (74)
Glen Cove Home: Walk to Boardwalk + Dining!

No image available

$137,958
$647
57%
322$124❌❌❌Y / Y⭐️ 4.5 (29)
Riverfront Retreat in Oakdale

No image available

$85,537
$535
42%
333$250❌✅❌Y / Y⭐️ 4.8 (24)
Newly Renovated 3BD & 2BA Apartmnt 15 mins to JFK

No image available

$66,868
$202
89%
322$195❌❌❌Y / Y⭐️ 5 (86)
Hotel Inspired Modern Retreat - 20% Off

No image available

$51,581
$378
36%
322$198❌❌❌Y / Y⭐️ 5 (14)
Long Beach with Bay View and Salt Water Hot tub

No image available

$77,427
$608
33%
323$150❌✅❌Y / Y⭐️ 5 (4)
Long Island Apartment w/ Balcony ~ 25 Mi to NYC

No image available

$145,751
$655
59%
322$155❌❌❌Y / Y⭐️ 4.7 (42)
C Q 3-5 (comfy Quarters)

No image available

$40,997
$208
48%
322$240❌❌❌N / N⭐️ 4.5 (26)
Modern Updated 3Br 2 Bath Ranch

No image available

$110,064
$358
84%
323$307❌❌❌Y / Y⭐️ 5 (17)
Hamptons in Huntington! Entire Townhouse!

No image available

$101,992
$677
40%
321$100✅❌❌Y / Y⭐️ 4.7 (14)
Ideally Located Glen Cove Apartment!

No image available

$72,378
$277
70%
323$196❌❌❌Y / Y⭐️ 4.8 (33)
Craftsman’s Organic Home in Port Washington, NY

No image available

$95,903
$484
53%
332$240❌❌❌Y / Y⭐️ 4.8 (89)
Beautiful place to stay.

No image available

$35,374
$185
49%
311$120❌❌❌N / Y⭐️ 4.8 (65)
Cozy retreat with fenced in yard—centrally located

No image available

$125,697
$363
90%
322$200❌❌❌Y / Y⭐️ 5 (9)
Bay Shore Cozy Home

No image available

$25,400
$149
43%
321$100❌❌❌N / Y⭐️ 4.5 (14)
Cheerful 3 bedroom indoor fireplace, pets friendly

No image available

$35,185
$241
38%
332$160❌❌✅Y / Y⭐️ 4.5 (17)
RoundHouse Fair Harbor

No image available

$99,179
$397
68%
323$250❌❌✅Y / Y⭐️ 4.7 (19)
Beautiful 3br apartment.

No image available

$48,974
$250
51%
321$95❌❌✅Y / Y⭐️ 4.5 (19)
Romance Vacation Sweet Home

No image available

$83,737
$238
96%
322$75❌❌✅Y / Y⭐️ 4.8 (21)
Grill & Chill Haven: Your Ultimate Outdoor Escape!

No image available

$68,676
$397
46%
323$150❌✅❌Y / Y⭐️ 5 (6)
Cozy Home for your Family & Business Trips

No image available

$138,369
$386
97%
323$200❌✅❌Y / Y⭐️ 4.7 (100)

Return Metrics

17.71% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$22,897$45,794$68,692$91,589$114,486$228,973$686,921
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$420,000$420,000$420,000$420,000$420,000$420,000$420,000
Down Payment$105,000$105,000$105,000$105,000$105,000$105,000$105,000
Property Appreciation$15,750$31,972$48,681$65,892$83,618$180,556$749,312
Total Return$563,647$602,767$642,373$682,481$723,105$934,529$1,961,234

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.71%

Cap Rate

11.1%

Return on Investment

33.89%

property-location

72 E June St Lindenhurst, NY, 11757

3 bed • 2 bath • 9 guests

Est. $2,518/mo

Agent

This property is for sale!

Contact Agent

105

Airbnb Investor Score

$22,897

Annual Profit

11.1%

Cap Rate

17.7%

Cash on Cash

$82,750

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $143/night at 60% occupancy ($31,337.93). Airbtics projects $384/night at 59% occupancy ($82,749).

Top 48% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$80,404

Avg annual revenue

59%

Avg occupancy rate

$384

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

$25k

$65k

$105k

$145k

Sign up to see the data on 40 all comparables

$22,897

Profit

Revenue

$82,750

Operating Expenses

$24,437

Operating Income

$58,312

Mortgage & Taxes

$35,415

Profit (Cash Flow)

$22,897

$129,250

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$8,500

Closing Costs

$15,750

Total

$129,250

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.71%

Cap Rate

11.1%

Profit (Cummulative)

$22,897

$420,000

$8,500

$15,750

$0

Total Gain

$43,805

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

$24,917

Deductible property tax

$5,197

Your total deduction

$91,198

Your adjusted annual income

$150,000 - $91,198 = $58,802


Taxes on $58,802 (30%)

$17,640

Your old tax bill

$45,000

Your new tax bill

$17,640


Estimated tax savings

$27,360

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:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -