BNBCalc Short Term Rental Investment Analysis 16 Pin Oak Ln, Westhampton Beach, NY 11978

4 bed • 3 bath • 12 guests • $25,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$146,938

Profit (Cash Flow)

$112,469

Cap Rate

456.6%

Annual Revenue

$146,938

AirDNA projects $719/night at 43% occupancy ($112,922). Airbtics projects $894/night at 45% occupancy ($146,937). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $894 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$83,293	$157,109	$231,880	$302,045
Occupancy	37%	50%	52%	60%
Nightly Rate	$604	$848	$1,190	$1,347

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely Westhampton Beach Home w/pool, private yard	$133,784	$1,244	28%	4	4	7	$185	✅	❌	❌	Y / Y	⭐️ 5 (22)
In-Town Charming Westhampton Village Beach House	$138,402	$659	55%	4	2	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (61)
Charming 4 Bedroom Farmhouse w/ Pool Close to Town	$318,178	$1,196	72%	4	4	4	$300	✅	❌	❌	Y / Y	⭐️ 4.9 (18)
Lux Modern Beach House, Heated Pool	$202,832	$1,417	37%	4	5	3	$450	✅	❌	❌	Y / Y	⭐️ 5 (27)
Hampton Oasis with pool and lush landscape	$134,964	$745	47%	4	3	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (71)
Hampton’s Designer Beach House	$187,257	$967	51%	4	4	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (5)
Great Location Heated Pool, Priced Right!	$148,010	$848	47%	4	2	14	$185	✅	❌	✅	Y / Y	⭐️ 5 (14)
Luxe Westhampton Beach Home w/ Pool & Hot Tub	$66,332	$601	29%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (15)
Westhampton Beach Home Pool Heated	$126,131	$522	64%	4	2	6	$250	✅	❌	❌	Y / Y	⭐️ 5 (19)
Hamptons Beach Retreat: Walk to Main St.	$230,822	$1,184	53%	4	3	4	$325	✅	❌	❌	Y / Y	⭐️ 5 (9)
Westhampton Beach Retreat	$80,864	$575	37%	4	3	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (8)
Hamptons NewReno wHeatedPool Steps2TownandBeach	$58,315	$1,512	10%	4	3	1	$599	✅	❌	✅	Y / Y	⭐️ 4.7 (12)
Great Family house with pool & walk/bike to town	$170,903	$879	52%	4	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cozy Country Cottage near town.	$115,522	$607	52%	4	2	6	$200	✅	❌	❌	Y / Y	⭐️ 5 (7)
Family Friendly 4bd Hamptons House with pool	$84,912	$464	50%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (41)

Return Metrics

681.63% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$112,469	$224,938	$337,408	$449,877	$562,346	$1,124,693	$3,374,080
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$245	$506	$783	$1,077	$1,389	$3,262	$20,000
Down Payment	$5,000	$5,000	$5,000	$5,000	$5,000	$5,000	$5,000
Property Appreciation	$750	$1,522	$2,318	$3,137	$3,981	$8,597	$35,681
Total Return	$118,464	$231,967	$345,509	$459,092	$572,717	$1,141,554	$3,434,761

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

681.63%

Cap Rate

456.62%

Return on Investment

687.66%

16 Pin Oak Ln Westhampton Beach, NY, 11978

4 bed • 3 bath • 12 guests

Purchase Price

Est. $120/mo

This property is for sale!

Contact Agent

5885

Airbnb Investor Score

$112,469

Annual Profit

456.6%

Cap Rate

681.6%

Cash on Cash

$146,938

Annual Revenue

BNBCalc predicts this property will get $894 per night with 45% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$146,481

Avg annual revenue

45%

Avg occupancy rate

$894

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

$55k

$140k

$230k

$320k

$112,469

Profit

Revenue

$146,938

Operating Expenses

$32,782

Operating Income

$114,156

Mortgage & Taxes

$1,686

Profit (Cash Flow)

$112,469

$16,500

Cash Investment

Down Payment

$5,000

Renos & Furnishing

$10,750

Closing Costs

$750

Total

$16,500

DSCR Ratio

Strong

67.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

681.63%

Cap Rate

456.62%

Return on Investment

687.66%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$1,187

Deductible property tax

$247

Your total deduction

-$108,509

Your adjusted annual income

$150,000 - -$108,509 = $258,509

Taxes on $258,509 (30%)

$77,553

Your old tax bill

$45,000

Your new tax bill

$77,553

Estimated tax savings

-$32,553

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -