BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2052 Pine St

4 bed • 3 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$96,972

Profit (Cash Flow)

$1,638

Cash on Cash Return

15.1%

Annual Revenue

$96,972

AirDNA projects $466/night at 46% occupancy ($78,293). Airbtics projects $449/night at 59% occupancy ($96,756). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $450 rate per night.

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

Percentiles25%50%75%90%
Revenue$56,217$91,649$131,758$212,078
Occupancy50%59%70%80%
Nightly Rate$301$414$501$703

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Family time

No image available

$82,552
$257
86%
413$125❌❌✅Y / Y⭐️ 4.9 (40)
Cheerful 4 bedroom home with parking on premises.

No image available

$108,779
$426
65%
422$200❌❌❌Y / Y⭐️ 4.7 (72)
Newly Renovated Modern Home!

No image available

$53,898
$263
53%
412$150❌❌❌N / Y⭐️ 4.6 (29)
Paradise Cove

No image available

$116,163
$434
69%
444$400❌❌✅Y / Y⭐️ 5 (47)
Desirable Home in Long Beach

No image available

$64,859
$537
33%
421$0❌❌❌Y / Y⭐️ 4.5 (17)
Sunset Palazzo

No image available

$105,435
$410
67%
424$400❌❌✅Y / Y⭐️ 5 (37)
Home sweet home

No image available

$55,059
$219
64%
421$160❌❌❌Y / Y⭐️ 4.6 (23)
Vacation Home For Big Family

No image available

$86,663
$263
84%
412$150❌❌✅Y / Y⭐️ 4.8 (56)
Vibrant and Modern Home w/Charm!

No image available

$99,045
$420
62%
421$189❌❌❌Y / Y⭐️ 5 (33)
17 Mins to UBS Arena/Hot Tub/Game Room/King Bed

No image available

$122,610
$586
56%
432$150❌✅❌Y / Y⭐️ 5 (33)
The Alexa

No image available

$123,555
$427
77%
425$400❌❌✅Y / Y⭐️ 5 (33)
Peaceful, Nature-Hugged Home in East Rockaway

No image available

$88,122
$602
39%
422$200❌❌❌Y / Y⭐️ 4.7 (18)
A New York Governor Lived Here

No image available

$117,206
$388
80%
436$199❌❌❌Y / Y⭐️ 4.8 (76)
Wonder of Woodmere

No image available

$59,275
$291
54%
413$195❌✅❌N / N⭐️ 5 (3)
Home Away From Home

No image available

$77,378
$257
79%
413$180❌❌❌N / Y⭐️ 4.8 (23)
Ocean Seabreeze

No image available

$95,719
$439
56%
434$400❌❌✅Y / Y⭐️ 5 (47)
Cheerful 4-bedroom home with free parking

No image available

$65,277
$396
44%
424$185❌❌❌Y / Y⭐️ 3.5 (6)
Foxy's Den- Entire home . Exclude Basement

No image available

$88,284
$405
59%
421$50❌❌❌N / Y⭐️ 5 (5)
Comfortable and cozy stay.

No image available

$85,556
$346
66%
421$50❌❌❌Y / Y⭐️ 5 (30)
Long Beach Gem: 3min to Beach, Near Allegria & NYC

No image available

$126,607
$735
44%
432$500❌❌❌Y / Y⭐️ 4.8 (17)
Modern and spacious 4 B/R + 2 bath house

No image available

$107,452
$489
59%
422$200❌❌❌Y / Y⭐️ 4.2 (5)
West End Beach House

No image available

$260,256
$700
97%
434$300❌❌❌Y / N⭐️ 0 (0)
Family nest in Island Trees area of Levittown

No image available

$98,719
$419
61%
423$200❌✅✅Y / Y⭐️ 5 (16)
Cozy, 3 Bedroom 2 bathroom house

No image available

$53,406
$256
57%
421$0❌❌❌N / Y⭐️ 5 (2)
The Eden

No image available

$69,764
$400
46%
424$400❌✅✅Y / Y⭐️ 5 (10)
Peaceful, Spacious 4 Bedroom Private Home MasterBR

No image available

$130,824
$457
76%
433$350❌✅✅Y / Y⭐️ 4.8 (16)
Cozy Oasis with Pool&Fireplace

No image available

$82,219
$432
52%
441$0✅❌❌Y / Y⭐️ 5 (1)
SandyBeachHouseLBNY Beachside Steps to Beach&Train

No image available

$121,705
$962
33%
433$385❌❌❌Y / Y⭐️ 4.9 (19)
King bed/Close NYC/WI-FI/Family-Pet Friendly/Conv.

No image available

$90,173
$353
65%
414$189❌❌✅N / Y⭐️ 5 (4)
Coastal Oasis Retreat w/Fit Spa Near Jones Beach

No image available

$81,911
$399
54%
412$100❌❌❌Y / Y⭐️ 5 (2)
Charming Cape w/Bonus Room and Pool

No image available

$64,985
$265
67%
421$0✅❌❌Y / Y⭐️ 0 (0)
The Beach House

No image available

$226,209
$792
77%
433$350❌❌❌Y / Y⭐️ 4.8 (7)
Freeport vocational villa

No image available

$89,909
$304
80%
411$60❌❌❌Y / Y⭐️ 5 (4)
Semi oceanfront 4 bedroom house steps from ocean.

No image available

$176,372
$1,012
47%
437$250❌❌❌Y / Y⭐️ 5 (3)
Beach house at the Canals

No image available

$61,102
$292
56%
4215$250❌✅✅Y / Y⭐️ 0 (0)
Pool Home for Kids/Big Family -East Queens

No image available

$62,425
$208
82%
421$0✅❌✅Y / Y⭐️ 4.8 (7)
NEW! Charming Long Island Home w/ Fenced Yard!

No image available

$55,521
$410
37%
422$0❌❌❌N / N⭐️ 4 (1)
1 block to beach 1 HR to NYC

No image available

$89,535
$440
55%
422$75❌❌❌Y / Y⭐️ 5 (2)

Return Metrics

15.09% cash on cash return is a great return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,637$3,275$4,913$6,551$8,189$16,378$49,136
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$1,637$3,275$4,913$6,551$8,189$16,378$49,136

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.09%

Payback Period Days

2419

Return on Investment

15.09%

property-location

2052 Pine St Baldwin, New York, 11510-2617

4 bed • 3 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$5,894

Zestimate

$96,972

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $466/night at 46% occupancy ($78,293.7). Airbtics projects $449/night at 59% occupancy ($96,756).

Top 51% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$96,806

Avg annual revenue

59%

Avg occupancy rate

$449

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

$50k

$120k

$190k

$260k

Sign up to see the data on 40 all comparables

$1,638

Profit

Revenue

$96,972

Operating Expenses

$24,606

Operating Income

$72,366

Net Effective Rent

$70,728

Profit (Cash Flow)

$1,638

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

15.09%

Payback Period Days

2419