BNBCalc Short Term Rental Investment Analysis 95 Shellbank Pl, Rockville Centre, NY 11570

3 bed • 2 bath • 9 guests • $899,000

BNB

Calc

Annual Revenue

$44,921

Profit (Cash Flow)

-$35,242

Cap Rate

2.8%

Annual Revenue

$44,921

AirDNA projects $251/night at 49% occupancy ($44,921). Airbtics projects $282/night at 58% occupancy ($59,739). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,159	$60,114	$93,047	$111,000
Occupancy	37%	58%	78%	81%
Nightly Rate	$236	$274	$317	$362

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
🥂Peaceful & Upscale 3-bdrm rental unit W parking	$49,953	$153	81%	3	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.8 (81)
Cozy Baldwin Retreat- Unit B	$38,748	$282	35%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 4.8 (20)
Baldwin Cozy Retreat- Unit A	$59,886	$350	44%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Tranquil Haven - Exquisite Getaway	$97,136	$310	84%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (20)
The Creative Experience 3 bedroom Residential Home	$67,130	$228	76%	3	1	3	$185	❌	❌	❌	N / Y	⭐️ 4.9 (66)
Your holiday home away from home	$42,114	$320	34%	3	2	3	$115	❌	❌	❌	N / N	⭐️ 4.1 (13)
Beautiful Cozy Modern Home	$76,995	$266	71%	3	2	2	$275	❌	❌	❌	N / Y	⭐️ 5 (18)
"BBQ, Beats, Hot Tub Retreat”	$58,488	$473	33%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (13)
Book family friendly home that sleeps up to 10!	$53,203	$184	79%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4.7 (9)
Beautiful and Peaceful Gem! ( Entire upstairs)	$44,384	$261	46%	3	1	3	$25	❌	❌	❌	Y / Y	⭐️ 4.3 (9)

Return Metrics

-16.37% 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)	-$35,242	-$70,484	-$105,726	-$140,968	-$176,210	-$352,421	-$1,057,263
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$719,200	$719,200	$719,200	$719,200	$719,200	$719,200	$719,200
Down Payment	$179,800	$179,800	$179,800	$179,800	$179,800	$179,800	$179,800
Property Appreciation	$26,970	$54,749	$83,361	$112,832	$143,187	$309,180	$1,283,108
Total Return	$890,727	$883,264	$876,635	$870,863	$865,976	$855,759	$1,124,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.37%

Cap Rate

2.82%

Return on Investment

0.26%

95 Shellbank Pl Rockville Centre, NY, 11570

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,312/mo

This property is for sale!

Contact Agent

-62

Airbnb Investor Score

-$35,242

Annual Profit

2.8%

Cap Rate

-16.4%

Cash on Cash

$44,921

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $251/night at 49% occupancy.Projected nightly rate is $282/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$58,803

Avg annual revenue

58%

Avg occupancy rate

$282

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

$55k

$75k

$100k

-$35,242

Profit

Revenue

$44,921

Operating Expenses

$19,520

Operating Income

$25,402

Mortgage & Taxes

$60,644

Profit (Cash Flow)

-$35,242

$215,270

Cash Investment

Down Payment

$179,800

Renos & Furnishing

$8,500

Closing Costs

$26,970

Total

$215,270

DSCR Ratio

Weak

0.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.37%

Cap Rate

2.82%

Return on Investment

0.26%

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

$42,667

Deductible property tax

$8,900

Your total deduction

$125,478

Your adjusted annual income

$150,000 - $125,478 = $24,522

Taxes on $24,522 (30%)

$7,357

Your old tax bill

$45,000

Your new tax bill

$7,357

Estimated tax savings

$37,643

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: No

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: -