BNBCalc Short Term Rental Rental Arbitrage Analysis 20 Scotch Mist Ln, Southampton, NY, 11968

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$163,702

Profit (Cash Flow)

$29,681

Cash on Cash Return

267.4%

Annual Revenue

$163,702

AirDNA projects $1,126/night at 47% occupancy ($193,294). Airbtics projects $830/night at 54% occupancy ($163,702). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $830 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$81,402	$150,217	$273,573	$459,256
Occupancy	40%	55%	67%	79%
Nightly Rate	$541	$725	$1,083	$1,551

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spectacular Southampton Retreat!	$67,433	$378	48%	4	2.5	3	$425	✅	❌	✅	Y / Y	⭐️ 5 (35)
Southampton / Shinnecock Hills	$339,493	$905	100%	4	3.5	3	$225	✅	✅	✅	Y / Y	⭐️ 5 (14)
Cozy Hamptons Getaway: Jacuzzi, Fireplace, Firepit	$120,845	$616	47%	4	3	3	$400	✅	❌	✅	Y / Y	⭐️ 5 (55)
Waterviews-Private Beach-Putting Green	$163,817	$649	68%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (42)
Beautiful Home in Southampton Village Home w/ Pool	$89,815	$377	63%	4	2	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (54)
4BR/4BA: pool, outdoor shower, outdoor dining area	$295,966	$1,797	45%	4	4	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Just renovated Southampton retreat w/ heated pool	$120,742	$596	53%	4	2.5	2	$475	✅	❌	❌	Y / Y	⭐️ 5 (56)
Large, newly renovated, sunny, home quiet location	$281,180	$975	77%	4	6	10	$250	✅	❌	❌	Y / Y	⭐️ 5 (1)
Best of Country and Beach Living	$377,163	$1,070	95%	4	4.5	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (81)
Hampton Bays Hideaway	$98,799	$484	55%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (46)
SH Village 3BR w/Pool, Deck, BBQ	$222,018	$1,212	46%	4	3	3	$475	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Private beach on a fenced in property sunset views	$187,247	$615	79%	4	3.5	1	$375	❌	❌	✅	Y / Y	⭐️ 5 (79)
Charming Southampton Home	$88,351	$473	50%	4	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (63)
4BR/3.5BA: Southampton, Heated Pool, Near to beach	$231,393	$1,542	41%	4	3.5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
4BR/4.5BA: Southampton, Heated Pool, Waterfront	$254,355	$1,241	56%	4	4.5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Adorable house, steps to beach 4 bedroom, 3 bath	$80,093	$330	64%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Coastal Retreat\|Heated Saltwater Pool\|5 MinToBeach	$119,249	$535	59%	4	2	2	$375	✅	❌	✅	Y / Y	⭐️ 5 (54)
Charming 4 bedroom home	$112,606	$878	30%	4	3	4	$400	❌	❌	✅	Y / Y	⭐️ 5 (5)
Spectacular Hilltop Oasis	$197,723	$908	56%	4	4	1	$400	✅	❌	✅	Y / Y	⭐️ 5 (6)
Hampton Bays Home Welcomes You!	$224,800	$614	96%	4	2	7	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
Dream Home with a wonderful heated pool in SH	$66,500	$198	71%	4	3	2	$325	✅	❌	✅	Y / Y	⭐️ 5 (156)
Hampton Haven-South of Highway	$119,741	$1,156	26%	4	4	7	$300	✅	❌	❌	Y / Y	⭐️ 5 (18)
Village Charmer	$215,762	$1,645	34%	4	3	5	$300	✅	❌	❌	Y / N	⭐️ 0 (1)
New Southampton family retreat	$111,714	$1,125	26%	4	3	15	$350	❌	✅	✅	Y / Y	⭐️ 4.9 (13)
Hamptons, walk to Beach!	$112,386	$771	37%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (36)
Hamptons Waterfront Getaway	$221,674	$892	67%	4	2	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (19)
4BR/2BA: Hampton Bays, Fire Pit, BBQ, Near to golf	$99,150	$602	45%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Hamptons • Lincoln Log Getaway • Heated Pool	$101,777	$447	61%	4	2.5	3	$330	✅	❌	✅	Y / Y	⭐️ 5 (11)
4BR/2BA: Southampton, Heated Pool, Hot Tub	$305,646	$1,193	70%	4	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (13)
European Getaway in Southampton	$112,489	$1,714	16%	4	4.5	5	$350	✅	❌	❌	Y / Y	⭐️ 5 (12)
4BR/3.5BA: heated pool, hot tub, privacy	$245,949	$1,639	41%	4	3.5	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Southampton Shinnecock Hills SummerFall 24 rentals	$80,922	$334	62%	4	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Newly Renovated 1 Acre Southampton Estate	$89,597	$680	36%	4	5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
NEW Hampton's Dream Beach, Wineries, Dining	$71,457	$544	35%	4	2	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (43)
Relaxing home at the Hamptons	$119,478	$814	36%	4	3	3	$350	✅	❌	❌	Y / N	⭐️ 0 (0)
SH getaway mins to village long term discounts	$176,558	$868	55%	4	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (7)
Southampton Village Luxury with Pool House Spa	$249,173	$851	80%	4	6	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Raynor Rd Retreat	$67,637	$308	60%	4	2.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Hampton Waterview Gorgeous Yard w/Pool /Pizza Oven	$170,162	$624	73%	4	2	7	$275	✅	❌	✅	Y / Y	⭐️ 5 (77)
Hampton Bays Family Getaway!	$86,258	$612	31%	4	2.5	5	$400	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

267.39% 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)	$29,681	$59,362	$89,043	$118,724	$148,405	$296,810	$890,431
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	$29,681	$59,362	$89,043	$118,724	$148,405	$296,810	$890,431

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

267.39%

Payback Period Days

136

Return on Investment

267.39%

20 Scotch Mist Ln Southampton, New York, 11968

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$163,702

Annual Revenue

BNBCalc predicts this property will get $830 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$162,427

Avg annual revenue

54%

Avg occupancy rate

$830

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

$65k

$165k

$270k

$380k

$29,681

Profit

Revenue

$163,702

Operating Expenses

$33,281

Operating Income

$130,421

Net Effective Rent

$100,740

Profit (Cash Flow)

$29,681

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

267.39%

Payback Period Days

136