BNBCalc Short Term Rental Investment Analysis 78 Barry Ln, Syosset, NY 11791

4 bed • 2 bath • 12 guests • $1,030,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$102,166

Profit (Cash Flow)

$5,724

Cap Rate

7.3%

Annual Revenue

$102,166

AirDNA projects $608/night at 48% occupancy ($106,592). Airbtics projects $518/night at 54% occupancy ($102,166). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 54% occupancy rate, $518 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,630	$97,772	$128,320	$141,197
Occupancy	37%	56%	76%	81%
Nightly Rate	$423	$473	$576	$658

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huntington Home w/ Pond View - 1 block to beach	$102,407	$355	77%	4	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (42)
Modern Updated Cape Cod 4Br 2Bath ! Open Layout	$81,691	$360	62%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Harmony Hill	$204,594	$630	81%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Magnificent house in Syosset	$38,735	$441	24%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vibrant and Modern Home w/Charm!	$111,414	$417	73%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Waterfront beach house 1 hr from Brooklyn and NYC	$72,277	$521	36%	4	3	5	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Home in Hicksville	$93,138	$499	51%	4	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Luxurious Retreat 8 Beds 3 bath with Heated Pool	$133,956	$915	40%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (9)
Amazingly Beautiful Mansion Dix Hills/Huntington	$45,944	$595	19%	4	2	5	$399	❌	❌	✅	Y / Y	⭐️ 0 (0)
Brand New Designer Custom Home Long Island	$134,154	$447	82%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (16)

Return Metrics

2.31% 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)	$5,723	$11,447	$17,171	$22,895	$28,619	$57,239	$171,717
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,118	$20,861	$32,267	$44,376	$57,232	$134,429	$824,000
Down Payment	$206,000	$206,000	$206,000	$206,000	$206,000	$206,000	$206,000
Property Appreciation	$30,900	$62,727	$95,508	$129,274	$164,052	$354,233	$1,470,080
Total Return	$252,742	$301,036	$350,947	$402,545	$455,903	$751,902	$2,671,797

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.31%

Cap Rate

7.3%

Return on Investment

18.89%

78 Barry Ln Syosset, NY, 11791

4 bed • 2 bath • 12 guests

Purchase Price

Est. $4,940/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,723

Annual Profit

7.3%

Cap Rate

2.3%

Cash on Cash

$102,166

Annual Revenue

BNBCalc predicts this property will get $518 per night with 54% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$101,831

Avg annual revenue

54%

Avg occupancy rate

$518

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

$90k

$145k

$205k

$5,724

Profit

Revenue

$102,166

Operating Expenses

$26,962

Operating Income

$75,204

Mortgage & Taxes

$69,481

Profit (Cash Flow)

$5,724

$247,400

Cash Investment

Down Payment

$206,000

Renos & Furnishing

$10,500

Closing Costs

$30,900

Total

$247,400

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.31%

Cap Rate

7.3%

Return on Investment

18.89%

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

$48,885

Deductible property tax

$10,197

Your total deduction

$97,765

Your adjusted annual income

$150,000 - $97,765 = $52,235

Taxes on $52,235 (30%)

$15,670

Your old tax bill

$45,000

Your new tax bill

$15,670

Estimated tax savings

$29,330

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -