BNBCalc Short Term Rental Investment Analysis Armonk Heights Rd, Armonk, NY, 10504

1 bed • 1 bath • 1 guests • $2,913,800

BNB

Calc

Annual Revenue

$36,203

Profit (Cash Flow)

-$178,739

Cap Rate

0.6%

Annual Revenue

$36,203

AirDNA projects $168/night at 59% occupancy ($36,202). Airbtics projects $167/night at 71% occupancy ($43,306). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $168 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,367	$36,298	$75,572	$124,728
Occupancy	58%	78%	88%	95%
Nightly Rate	$100	$121	$227	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adirondacks in Westchester	$48,373	$225	58%	1	2	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (176)
Nyack Retreat	$49,042	$152	85%	1	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
Comfortable Colonial Urban retreat.	$37,846	$107	95%	1	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (91)
The Carriage House: Vacation Home & Retreat	$79,457	$236	87%	1	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (164)
seabreeze beach house at west beach stamford, Ct	$70,758	$210	83%	1	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (73)
Private farm cottage +hiking	$65,246	$200	87%	1	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (25)
Close to New York City-Old Greenwich Surf Shack II	$34,929	$234	38%	1	2	2	$100	❌	❌	✅	N / Y	⭐️ 4.7 (21)
Magical 1700's 1 bedroom cottage	$63,022	$180	92%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (50)
Hudson River town comfy & cozy getaway home!!	$33,682	$141	62%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (134)
Red Coat Cottage	$96,526	$295	88%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Modern/Chic Accessible Apt Near Hospital w/Gym	$40,289	$344	32%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Cozy Apt w/ Balcony Free Parking /Gym	$57,810	$351	45%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Harborview/Pool/freeparking/downtown	$30,915	$112	62%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (89)
Overlook Cabin in downtown Greenwich CT	$21,505	$116	39%	1	1	1	$205	❌	❌	❌	N / Y	⭐️ 4.9 (89)
Luxury Private Apartment - Walk to Train for NYC!	$36,267	$119	81%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (254)
Cozy one-bedroom suite within a house	$25,234	$102	65%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Cozy 1 Bdrm Apt; Privt Entry; 5 min walk to train	$37,284	$109	92%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.9 (158)
Clean and Cozy NWP Apartment w/ full kitchen	$27,590	$78	95%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.8 (165)
The Babbling Brook	$18,355	$85	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Enchanting Farmhouse Suite w/ pool and sauna	$74,467	$268	74%	1	1	2	$35	✅	❌	❌	N / Y	⭐️ 5 (103)
Lovely one bedroom apartment in Westchester, NY!	$30,488	$85	98%	1	1	2	$0	✅	❌	❌	N / Y	⭐️ 5 (62)
Haven in Hartsdale! Private guest suite & bathroom	$22,316	$75	77%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.8 (120)
Cozy Studio Cottage	$38,429	$110	80%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (78)
Charming private 1BR apt. Easy access to NYC	$31,936	$89	91%	1	1	2	$127	❌	❌	❌	Y / Y	⭐️ 5 (236)
Twenty-One ! Boutique Stay (2C) Greenwich, CT	$49,847	$200	65%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (60)
Charming Greenwich studio, 0.2 miles from train	$39,077	$122	82%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.9 (445)
Perfect For Long term Stay	$39,484	$348	31%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Entire Pleasant Private Studio APT	$16,508	$75	55%	1	1	1	$145	❌	❌	❌	Y / Y	⭐️ 4.7 (50)
Standalone Cottage surrounded by woods	$43,244	$107	96%	1	1	1	$110	❌	❌	❌	N / N	⭐️ 5 (77)
Retreat in North Stamford	$35,283	$120	75%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (50)
The Safe House - High Tech Apt #1 - 2 Queen beds	$39,455	$112	89%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (336)
DOWNTOWN STAMFORD - WELCOME TO NEW ENGLAND - (409)	$28,138	$92	75%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.6 (96)
DOWNTOWN STAMFORD - WELCOME TO NEW ENGLAND ( 911)	$28,278	$92	76%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (113)
Yellow House, East Wing	$92,756	$250	100%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (102)
Sunset Retreat: 1BR Walking Distance to the Beach	$27,514	$86	82%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.8 (152)
Spacious Home -Peaceful Stay With Free Parking/Gym	$62,231	$347	49%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Hudson River Views 1-Bedroom Apt.	$55,352	$150	99%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (190)
The Cozy Studio	$29,059	$96	79%	1	1	3	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (68)

Return Metrics

-26.5% 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)	-$178,739	-$357,478	-$536,217	-$714,956	-$893,695	-$1,787,391	-$5,362,175
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,331,040	$2,331,040	$2,331,040	$2,331,040	$2,331,040	$2,331,040	$2,331,040
Down Payment	$582,760	$582,760	$582,760	$582,760	$582,760	$582,760	$582,760
Property Appreciation	$87,414	$177,450	$270,187	$365,707	$464,092	$1,002,103	$4,158,757
Total Return	$2,822,474	$2,733,772	$2,647,770	$2,564,550	$2,484,196	$2,128,511	$1,710,382

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.5%

Cap Rate

0.61%

Return on Investment

-9.29%

Armonk Heights Rd Armonk, New York, 10504

1 bed • 1 bath • 1 guests

Purchase Price

Est. $13,976/mo

Inquire about this property

Contact Agent

$2,913,800

Zestimate

$36,203

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 59% occupancy.Projected nightly rate is $167/night at 71% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$42,370

Avg annual revenue

71%

Avg occupancy rate

$167

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

$40k

$65k

$100k

-$178,739

Profit

Revenue

$36,203

Operating Expenses

$18,386

Operating Income

$17,817

Mortgage & Taxes

$196,556

Profit (Cash Flow)

-$178,739

$674,424

Cash Investment

Down Payment

$582,760

Renos & Furnishing

$4,250

Closing Costs

$87,414

Total

$674,424

DSCR Ratio

Weak

0.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-26.5%

Cap Rate

0.61%

Return on Investment

-9.29%

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

$138,292

Deductible property tax

$28,847

Your total deduction

$467,991

Your adjusted annual income

$150,000 - $467,991 = -$317,991

Taxes on -$317,991 (30%)

-$95,397

Your old tax bill

$45,000

Your new tax bill

-$95,397

Estimated tax savings

$140,397

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com