BNBCalc Short Term Rental Rental Arbitrage Analysis 17 Marion Ln, East Hampton, NY, 11937

5 bed • 6 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$321,736

Profit (Cash Flow)

-$332,090

Cash on Cash Return

-2441.8%

Annual Revenue

$321,736

AirDNA projects $1,165/night at 48% occupancy ($204,244). Airbtics projects $1,381/night at 45% occupancy ($226,980). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, $1,694 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$105,096	$198,070	$330,502	$567,473
Occupancy	31%	42%	52%	72%
Nightly Rate	$921	$1,269	$1,694	$2,106

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Modern Farm House, E. Hampton/Beach/Wineries.	$120,552	$866	37%	6	5	3	$500	✅	❌	✅	Y / Y	⭐️ 5 (27)
Luxe Mid-Century with Salt Water Pool, Spa, & Gym	$289,230	$1,300	60%	5	4	2	$375	✅	✅	✅	Y / Y	⭐️ 5 (111)
Exquisite Custom Home in Heart of East Hampton	$267,224	$1,275	56%	6	5	2	$600	✅	✅	✅	Y / Y	⭐️ 5 (41)
Chic & Sun-Filled Modern Oasis, Heated Pool & Spa	$94,455	$482	50%	5	4	2	$400	✅	✅	❌	Y / Y	⭐️ 5 (10)
Boxwood Beach House	$303,772	$1,685	46%	6	7	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (6)
Peaceful, Designer Oasis	$222,449	$1,346	45%	5	4	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (28)
3400 sq ft Traditional Home	$171,275	$1,134	38%	5	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (20)
5BR/4BA: East Hampton, Private Pool, Fire Pit	$194,016	$1,767	30%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Luxury Modern, Gated Private Getaway: East Hampton	$466,532	$2,406	51%	6	9	3	$750	✅	✅	❌	Y / Y	⭐️ 5 (48)
East Hampton 6 Bedroom House	$162,208	$1,343	33%	6	7	2	$650	✅	❌	❌	Y / Y	⭐️ 4.8 (14)
East Hampton Beach House	$86,366	$507	45%	5	5	10	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Modern 6 bedroom with pool and large patio area.	$281,976	$1,873	38%	6	4	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (3)
Luxurious and spacious beach retreat	$188,544	$1,263	37%	5	6	5	$500	✅	❌	✅	Y / Y	⭐️ 4.5 (10)
On a Quiet, Private cul-de-sac	$141,729	$922	42%	5	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Quintessential Hamptons Home Close to Town & Beach	$91,228	$770	32%	5	6	2	$260	✅	❌	✅	Y / Y	⭐️ 5 (13)
Modern Retreat - Heated Pool, Jacuzzi, Tennis, Gym	$230,640	$2,094	30%	5	4	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (4)
E Hampton 5-BR Just Reduced Weekly Rentals Avail	$217,404	$574	100%	5	4	7	$200	✅	❌	✅	Y / Y	⭐️ 0 (0)
East Hampton Summer Getaway with a Heated Pool	$311,723	$1,791	47%	6	5	2	$500	✅	❌	❌	Y / Y	⭐️ 5 (48)
Chic, Modern, Family-Friendly Home in East Hampton	$217,605	$1,236	48%	5	3	3	$185	✅	❌	✅	Y / Y	⭐️ 5 (10)
Like new Hamptons Dream House on private property	$252,034	$998	69%	5	5	14	$200	✅	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful 5 Bed in East Hampton	$114,264	$919	33%	5	5	6	$500	✅	❌	✅	Y / Y	⭐️ 0 (0)
Minutes To East Hampton - A World Away	$256,609	$1,625	43%	6	6	3	$500	✅	❌	❌	Y / Y	⭐️ 5 (24)
Chic Designer Beach home mins 2 village & beaches	$291,924	$1,660	45%	5	6	6	$500	✅	❌	✅	Y / Y	⭐️ 0 (0)
Excellent value in East Hampton–5 bdrms, 6.5 baths	$363,990	$1,499	66%	5	7	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (8)
Hamptons country house. Near the harbor	$272,601	$1,098	67%	5	3	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (42)
Private Summer Oasis	$91,899	$810	31%	5	5	14	$200	✅	✅	✅	Y / Y	⭐️ 0 (0)
Private Escape In East Hampton	$203,130	$555	100%	5	6	7	$0	✅	❌	❌	Y / Y	⭐️ 4 (1)
East Hampton Spacious House	$447,657	$1,299	94%	6	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (15)
New Reno w Pool Near Town	$283,507	$1,091	71%	5	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Near EH South Beaches; Walk to the Village & Train	$156,648	$1,212	35%	5	3	30	$300	✅	❌	✅	Y / Y	⭐️ 5 (5)
Chic Modern EH Designer Home + Pool/Spa	$396,338	$1,244	86%	5	5	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (5)
Secluded Serenity in East Hampton	$172,519	$1,072	42%	5	6	14	$350	✅	❌	❌	Y / Y	⭐️ 0 (0)
5BR/4.5BA: East Hampton, Pool, Close to beach	$427,720	$3,652	32%	5	5	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-2,441.83% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$332,089	-$664,179	-$996,268	-$1,328,358	-$1,660,447	-$3,320,895	-$9,962,686
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	-$332,089	-$664,179	-$996,268	-$1,328,358	-$1,660,447	-$3,320,895	-$9,962,686

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2,441.83%

Payback Period Days

Return on Investment

-2,441.83%

17 Marion Ln East Hampton, New York, 11937

5 bed • 6 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$321,736

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,165/night at 48% occupancy.Projected nightly rate is $1,381/night at 45% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$219,510

Avg annual revenue

45%

Avg occupancy rate

$1,381

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

$70k

$200k

$330k

$470k

-$332,090

Profit

Revenue

$321,736

Operating Expenses

$53,826

Operating Income

$267,910

Net Effective Rent

$600,000

Profit (Cash Flow)

-$332,090

$13,600

Cash Investment

Renos & Furnishing

$13,500

Setup Costs

$100

Total

$13,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-2,441.83%

Payback Period Days