8 Mondavi Ln East Setauket, NY, 11733
5 bed • 3 bath • 15 guests
Est. $3,832/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$21,522
Annual Profit
9.4%
Cap Rate
11.0%
Cash on Cash
$102,414
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $701/night at 40% occupancy.Projected nightly rate is $854/night at 43% occupancy.
Top 41% of comparables
Top 68% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$133,926
Avg annual revenue
43%
Avg occupancy rate
$854
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$125k
$215k
$310k
Sign up to see the data on 15 all comparables
$21,523
Profit
Revenue
$102,414
Operating Expenses
$26,994
Operating Income
$75,421
Mortgage & Taxes
$53,898
Profit (Cash Flow)
$21,523
$196,520
Cash Investment
Down Payment
$159,800
Renos & Furnishing
$12,750
Closing Costs
$23,970
Total
$196,520
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.95%
Cap Rate
9.43%
STR Tax Calculator (USA)
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
$37,921
Deductible property tax
$7,910
Your total deduction
$85,559
Your adjusted annual income
$150,000 - $85,559 = $64,441
Taxes on $64,441 (30%)
$19,332
Your old tax bill
$45,000
Your new tax bill
$19,332
Estimated tax savings
$25,668
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:
31,363 sqft
Year built:
1986
Size:
3,774 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 7 Mondavi Ln | 4 | 3 | 2,753 | - | 30,928 | 1986 | $0 | - |
| 9 Flagpole Ln | 3 | 2 | 3,400 | - | 22,216 | 1965 | $950,000 | 69 |
| 6 Laura Ln | 4 | 2 | 2,021 | - | 22,651 | 1968 | $800,000 | 110 |
| 6 Spyglass Ln | 3 | 2 | 1,526 | - | 22,651 | 1979 | $600,000 | 69 |
| 5 Somerset Ct | 4 | 2 | 2,324 | - | 17,424 | 1966 | $559,000 | 83 |
| 176 Lower Sheep Pasture Rd | 4 | 2 | 0 | - | 70,567 | - | $607,000 | 125 |
| 19 Driftwood Ln | 5 | 2 | 3,510 | - | 44,867 | 1998 | $0 | - |
| 16 Galleon Ln | 5 | 2 | 2,080 | - | 22,651 | 1972 | $850,000 | 151 |
| 3 Franko Ln | 4 | 2 | 2,338 | - | 14,810 | 1969 | $680,000 | 109 |
| 22 Franko Ln | 4 | 2 | 2,193 | - | 18,295 | 1969 | $675,000 | 102 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 31,363 sqft
- Building area: 3,774 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 0200-178.00-07.00-022.000
- Flood Zone: No
Tax Info
- Year Assessed: 2020
- Assessed Value: $5,320
- County Est. Land Value: $80,645
- Assessed Land Value: $500
- County Est. Structure Value: $777,419
Market Estimate: $844,115
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $675,000 | 80% | Eric J Valins |
Ownership
- Name: Eric J Valins
- Owner Occupied: No
- Owner Mailing Address: 8 Mondavi Ln, East Setauket, Ny 11733
- Years Owned: 258
- Home Equity: $335,200
- Mortgage Balance Remaining: $540,000
- Financed amount: 80%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: Yes