BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Ocean Ave, East Quogue, NY, 11942

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$77,249

Profit (Cash Flow)

$13,807

Cash on Cash Return

130.3%

Annual Revenue

$77,249

AirDNA projects $474/night at 45% occupancy ($77,906). Airbtics projects $662/night at 51% occupancy ($123,313). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $470 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,656	$112,016	$185,191	$361,589
Occupancy	35%	47%	63%	98%
Nightly Rate	$486	$632	$778	$978

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House w/pool & outdoor dining!	$53,658	$355	40%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (28)
Private home available, 4 bed rm + 4 baths	$152,767	$795	49%	4	4	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (5)
Tiana Creek Retreat	$224,032	$1,373	41%	4	5	4	$450	✅	✅	✅	Y / Y	⭐️ 0 (0)
Hamptons Oasis 4BR 5bd Great Fall Getaway!	$91,117	$500	48%	4	3	3	$325	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Hampton home	$58,011	$650	19%	4	3	2	$300	❌	❌	❌	N / N	⭐️ 5 (1)
2 minutes to beach hut/Hot TUB	$140,105	$763	49%	4	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (100)
Quogue Home in the heart of the quaint village	$284,261	$747	100%	4	4	6	$300	✅	❌	❌	Y / Y	⭐️ 0 (0)
Hamptons haven near beaches and North Fork	$130,436	$515	63%	4	3	2	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
Luxurious Hamptons Beach Heated Pool Wineries	$39,556	$330	32%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.6 (29)
Serene beach house, Walkable to bay & town	$249,030	$656	100%	4	3	7	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
Hamptons Contemporary, Modern Private Home	$242,900	$644	100%	4	3	7	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Private beach on a fenced in property sunset views	$225,676	$833	72%	4	4	1	$375	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Beautiful Hamptons Getaway	$125,248	$641	53%	4	3	2	$75	✅	✅	✅	Y / Y	⭐️ 4.5 (20)
Bright Hamptons Getaway ☀️ Pool▪︎ Beach▪︎FamilyFun	$62,895	$276	59%	4	3	2	$350	✅	❌	❌	Y / Y	⭐️ 4.9 (29)
Luxury retreat w/ heated pool, steps to the Beach!	$104,711	$565	50%	4	4	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (46)
Mint Family Getaway with Water Views	$50,301	$504	24%	4	4	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
Private Hamptons Escape with Large Pool & Hot Tub	$201,392	$906	59%	4	4	2	$300	✅	✅	✅	Y / Y	⭐️ 4.7 (12)
Gorgeous Farmhouse/Heated Pool/Walk to the Water!	$75,924	$551	37%	4	4	7	$375	✅	❌	✅	Y / Y	⭐️ 5 (43)
4BR/3BA: East Quogue, Heated pool, Fireplace	$265,942	$1,546	47%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (5)
Hamptons	$82,201	$789	28%	4	5	3	$300	✅	❌	❌	Y / Y	⭐️ 4.4 (31)
Hamptons Home with Saltwater Pool	$128,128	$737	47%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (56)
Luxurious 8-Sleeper in the Heart of Hampton Bays	$129,233	$506	68%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (89)
Cozy 4-bedroom beach house	$89,170	$849	27%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
Scenic Stay by Beaches, Farms, Wineries, Breweries	$103,803	$623	45%	4	3	2	$260	✅	❌	❌	Y / Y	⭐️ 5 (36)
Hampton Bays Home Welcomes You!	$216,109	$577	98%	4	2	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
Hamptons Lux Retreat	$86,487	$589	39%	4	4	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (18)
2-Acre Estate. Beach, winery, pool, and hot tub	$63,644	$480	36%	4	4	3	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (19)
JULY in the Hamptons	$288,321	$775	99%	4	3	10	$200	✅	❌	❌	Y / Y	⭐️ 5 (4)
House in the Hamptons with pool	$274,675	$969	75%	4	3	4	$400	✅	❌	❌	Y / Y	⭐️ 5 (20)
Hamptons "Get Away" Near Beach/Wineries/Golf	$46,263	$488	25%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 4.9 (118)
Cozy 4-bedroom home close to the beach & town	$41,768	$317	31%	4	2	3	$295	✅	✅	✅	Y / Y	⭐️ 4.8 (75)
Private Home minutes from Beach and Nightlife	$37,482	$253	36%	4	2	3	$345	✅	❌	✅	Y / Y	⭐️ 4.9 (88)
Newly renovated spacious retreat	$70,360	$1,068	18%	4	3	1	$0	❌	✅	❌	Y / N	⭐️ 4.5 (8)
Hamptons • Lincoln Log Getaway • Heated Pool	$85,403	$321	71%	4	3	3	$330	✅	❌	✅	Y / Y	⭐️ 5 (11)
HAMPTON BAYS FAMILY HOME CLOSE TO EVERYTHING	$68,301	$709	20%	4	4	4	$400	✅	❌	✅	Y / Y	⭐️ 5 (3)
Bay Breeze-Mins from Beach, Towns and Activities	$106,162	$464	56%	4	2	2	$500	❌	✅	✅	Y / Y	⭐️ 5 (48)
Vacation home in the Hamptons.	$95,160	$400	65%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
Hamptons Getaway	$77,405	$773	25%	4	3	3	$275	✅	✅	✅	Y / Y	⭐️ 4 (1)
Stylish+Cozy Hamptons Winter Getaway-5min to Beach	$67,176	$389	45%	4	2	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (91)
Brand New Hamptons beach house w/gunite pool & spa	$276,725	$1,290	57%	4	3	7	$400	✅	✅	✅	Y / Y	⭐️ 5 (5)

Return Metrics

130.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,806	$27,613	$41,420	$55,226	$69,033	$138,067	$414,201
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$13,806	$27,613	$41,420	$55,226	$69,033	$138,067	$414,201

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

130.25%

Payback Period Days

280

Return on Investment

130.25%

10 Ocean Ave East Quogue, New York, 11942

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$16,499

Zestimate

$77,249

Annual Revenue

BNBCalc predicts this property will get $662 per night with 51% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 78% of comparables

Seasonality

40 Airbnb Comparables

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

$130,298

Avg annual revenue

51%

Avg occupancy rate

$662

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

$35k

$120k

$200k

$290k

$13,807

Profit

Revenue

$77,249

Operating Expenses

$22,042

Operating Income

$55,207

Net Effective Rent

$41,400

Profit (Cash Flow)

$13,807

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

130.25%

Payback Period Days

280