BNBCalc Short Term Rental Cohost Analysis 927 Carmans Road, Massapequa, NY

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Owner income

$35,815

Per year

This Airbnb could earn an additional

$1,640

Per month vs a Long-Term Rental

Annual Revenue range

$33,760 - $58,503

Annual Revenue

$45,834

AirDNA projects $109/night at 75% occupancy ($29,858). Airbtics projects $126/night at 73% occupancy ($33,595). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 89% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,449	$33,760	$46,983	$58,503
Occupancy	64%	75%	89%	94%
Nightly Rate	$107	$120	$141	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Spacious 1 bedroom apt	$33,741	$111	80%	1	1	1	$40	❌	❌	❌	N / N	⭐️ 5 (75)
Renovated Cozy Private Apartment - Sleeps 5	$42,178	$149	76%	1	1	2	$55	❌	❌	❌	N / N	⭐️ 4.5 (29)
Adorable 1-bedroom with free parking on premises.	$21,172	$62	92%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (105)
Private Room 1 Bath Apartment	$27,961	$90	82%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cozy second floor apartment.	$29,269	$116	64%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (147)
Enjoy your stay with us !	$23,969	$111	59%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
Lovely 1-Bedroom Apt With King Bed, 55” Smart Tv.	$27,039	$80	89%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (94)
Warm & Cozy Long Island Home	$46,268	$150	83%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (75)
Lovely guest en suite with hot tub.	$17,421	$182	23%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.5 (17)
Private apartment. 1 min to the 135	$33,012	$110	81%	1	1	2	$20	❌	❌	✅	N / N	⭐️ 5 (39)
Cozy retreat w/ private entrance	$24,869	$71	94%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.5 (27)
Modern Custom Studio: 50 mins to NYC	$44,050	$155	74%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (44)
Cozy New Apt in North Massapequa	$36,030	$160	59%	1	1	2	$75	❌	✅	❌	N / Y	⭐️ 5 (31)
Comfy studio in Bethpage	$23,591	$84	74%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (276)
Modern Adventure Studio/Seaford	$37,117	$117	83%	1	1	1	$45	❌	❌	❌	N / N	⭐️ 5 (124)
Clean basement, walk to all in downtown Seaford	$26,150	$113	61%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (56)
Palms by the bay: Waterside Cute Cozy Cottage	$75,120	$272	75%	1	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (55)
Private 1br apt/private entrance/inground pool	$32,923	$129	68%	1	1	5	$75	✅	❌	❌	N / Y	⭐️ 5 (135)
Modern/new 1br Apt- Shops 5mn	$45,147	$164	74%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (19)
Clean One Bedroom Apartment in a Great Location.	$49,829	$143	93%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Lovely Rental Unit on Long Island	$39,708	$126	80%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (87)
Bright 1-bedroom Apartment with free parking	$38,157	$138	73%	1	1	2	$89	❌	❌	❌	N / Y	⭐️ 5 (74)
Beautiful Spacious Apartment	$22,553	$85	67%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (18)
BB Oasis - Cozy Cellar Retreat	$24,479	$179	35%	1	1	1	$60	✅	✅	❌	N / N	⭐️ 4.9 (18)
Brand new King bed suite w/ parking	$19,995	$124	43%	1	1	1	$80	❌	❌	✅	N / Y	⭐️ 4.8 (36)
1-bedroom apt 15min to Jones Beach	$33,558	$134	66%	1	1	2	$89	❌	❌	❌	N / Y	⭐️ 5 (36)
Waterfront Studio W/Private Keypad Entry	$41,672	$141	78%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (70)
GREAT SPACE near Main Rd	$26,474	$98	68%	1	1	2	$175	❌	❌	❌	Y / Y	⭐️ 3 (1)
Cozy private apartment close to all	$32,092	$137	64%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (22)
enjoy basement and jackuzzi pool	$43,180	$200	56%	1	1	60	$50	✅	✅	✅	N / Y	⭐️ 5 (27)
Waterfront Cottage Cute and Cozy	$48,562	$141	91%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (4)
Entire 1 br Apt. Walk to LIRR. 2 AC in unit	$38,606	$110	94%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Private 1BR Apt w/ Keypad Entry & Separate Entry!	$17,256	$78	57%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.8 (272)
Convenience and a home away from home	$38,347	$113	92%	1	1	4	$100	❌	❌	❌	N / Y	⭐️ 5 (54)
Cozy Basement Studio with private entrance	$34,184	$97	95%	1	1	1	$50	❌	❌	✅	N / N	⭐️ 4.5 (11)
Home away from home #3	$44,598	$127	94%	1	1	3	$200	❌	❌	❌	N / N	⭐️ 0 (2)
Comfort Zone Palace w/ Livingroom + Full Bath	$29,423	$89	84%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.2 (56)
Serene Sweet Home Retreat – Cozy & Welcoming	$39,637	$114	95%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (16)
Cozy Comfort Living	$50,728	$140	99%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (19)
Private 1BR Apartment - Spacious close to LIRR	$11,812	$114	23%	1	1	2	$125	❌	❌	❌	N / N	⭐️ 4.5 (12)

927 Carmans Rd Massapequa, New York, 11758

1 bed • 1 bath • 1 guests

Inquire about this property

Contact

test at Test

Massapequa

Zoning

Laws

$45,834

Annual Revenue

BNBCalc predicts this property will get $126 per night with 73% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$34,296

Avg annual revenue

73%

Avg occupancy rate

$126

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

$10k

$30k

$55k

$75k

$9,167

Profit

Revenue

$45,834

Cleaning

$1,909

Cohost commission

$9,167

Owner payout

$35,815

$0

Cash Investment

Renos & Furnishing

Total