BNBCalc Short Term Rental Rental Arbitrage Analysis Hampton Bays Dr, Hampton Bays, NY, 11946

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$53,621

Profit (Cash Flow)

$23,851

Cash on Cash Return

548.3%

Annual Revenue

$53,621

AirDNA projects $310/night at 36% occupancy ($40,761). Airbtics projects $277/night at 53% occupancy ($53,621). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,258	$48,001	$89,591	$111,596
Occupancy	41%	50%	72%	78%
Nightly Rate	$199	$258	$335	$385

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
WELCOME TO THE LOVE SHACK BY THE SEA	$48,334	$292	44%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (184)
CHARMING OCEAN BUNGALOW	$63,278	$236	72%	1	1	3	$55	❌	❌	❌	N / Y	⭐️ 5 (331)
Charming Apt in the Heart of the Hamptons	$69,992	$253	75%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (95)
Cozy Bungalow Near the Ocean	$70,799	$282	67%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Private & Cozy Cottage with short walk to beach!	$38,569	$243	43%	1	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (380)
Quaint One-Bedroom Cottage with Private Entry	$30,939	$199	40%	1	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (60)
Cozy secluded get-a-way Cottage!	$33,423	$231	39%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (126)
1Bd, 1.5Ba Cottage with Waterviews in Hampton Bays	$99,337	$356	75%	1	2	14	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Updated Carriage House Apartment	$56,474	$196	78%	1	1	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (28)
Walk to Bay and Ocean-Newly Renovated	$39,569	$231	46%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (104)
Hampton Studio	$78,928	$227	95%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (47)
Welcome to the Sweet Cozy Cottage by the Sea	$48,996	$298	44%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (59)
Close to Beach \| With Pool \| Hampton Bays	$46,043	$148	85%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (30)
Hamptons Hideaway	$43,334	$160	74%	1	1	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (12)
2BR Hampton's Serenity Getaway w/Kayaks and BBQ	$61,185	$229	73%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Hamptons Oceanfront Oasis	$48,165	$280	47%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (42)
The Vineyard Studio of the Hamptons. No Clean Fee	$41,547	$344	33%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (18)
Charming Maritime Apartment Steps from the Beach	$33,226	$173	48%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (481)
Splendid private cottage	$40,428	$263	42%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (57)
Hamptons Waterfront- Relax & Getaway!	$78,710	$378	55%	1	1	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (110)
The House of the Mermaid aka La Casa della Sirena	$43,583	$159	74%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (289)
Hampton’s Apartment! (East Quogue)	$41,389	$202	50%	1	1	2	$150	❌	❌	❌	Y / N	⭐️ 5 (53)
Sugarloaf Annex	$48,514	$241	55%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
Weekly Rental Cozy 1 Bedroom House Close to Ocean	$48,321	$194	64%	1	1	7	$75	❌	❌	❌	N / Y	⭐️ 0 (0)
Blue Hideaway	$33,042	$150	58%	1	1	14	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Contemporary Cottage	$124,754	$405	84%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 5 (68)
Hamptons Beach Cottage w/ infinity pool & hot tub	$65,880	$271	64%	1	1	2	$200	✅	✅	✅	N / Y	⭐️ 5 (45)
Charming & Bright Pool Cottage	$133,968	$421	84%	1	1	2	$120	✅	❌	❌	N / Y	⭐️ 5 (12)
Private 2 room apt w/partial kitchen & patio w/BBQ	$33,672	$200	46%	1	1	14	$0	❌	❌	❌	N / Y	⭐️ 5 (24)
A Unique Piece of Paradise, Water Front pool	$60,672	$383	43%	1	1	5	$100	✅	❌	❌	Y / Y	⭐️ 5 (42)
Hill Coast Cottage: Freshly Renovated	$71,998	$332	59%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (4)
Waterfront Apartment, kayaks, amazing views	$36,990	$326	31%	1	1	14	$100	❌	❌	❌	Y / Y	⭐️ 5 (7)
Happy Days in beautiful Hampton Bays, N.Y.	$17,922	$153	32%	1	1	98	$175	✅	❌	❌	Y / Y	⭐️ 0 (2)
Waterfront Elevated Bungalow - Spectacular Views	$37,953	$305	34%	1	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (23)
Hampton's Guest Suite near Peconic Bay	$88,962	$350	66%	1	1	30	$185	❌	❌	❌	N / Y	⭐️ 5 (1)
Cozy Studio close to everything	$54,711	$299	50%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (12)

Return Metrics

548.29% 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)	$23,850	$47,701	$71,552	$95,402	$119,253	$238,506	$715,520
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	$23,850	$47,701	$71,552	$95,402	$119,253	$238,506	$715,520

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

548.29%

Payback Period Days

Return on Investment

548.29%

Hampton Bays Dr Hampton Bays, New York, 11946

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Hampton Bays

Zoning

Laws

$53,621

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $310/night at 36% occupancy.Projected nightly rate is $277/night at 53% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$53,763

Avg annual revenue

53%

Avg occupancy rate

$277

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

$15k

$55k

$90k

$135k

$23,851

Profit

Revenue

$53,621

Operating Expenses

$18,971

Operating Income

$34,651

Net Effective Rent

$10,800

Profit (Cash Flow)

$23,851

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

548.29%

Payback Period Days