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 Investment Analysis 16 Pin Oak Ln, Westhampton Beach, NY 11978

4 bed • 3 bath • 12 guests • $25,000

BNB

Calc

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}

Percentiles25%50%75%90%
Revenue$83,293$157,109$231,880$302,045
Occupancy37%50%52%60%
Nightly Rate$604$848$1,190$1,347

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
Lovely Westhampton Beach Home w/pool, private yard
$133,784
$1,244
28%
447$185✅❌❌Y / Y⭐️ 5 (22)
In-Town Charming Westhampton Village Beach House
$138,402
$659
55%
423$300❌❌✅Y / Y⭐️ 5 (61)
Charming 4 Bedroom Farmhouse w/ Pool Close to Town
$318,178
$1,196
72%
444$300✅❌❌Y / Y⭐️ 4.9 (18)
Lux Modern Beach House, Heated Pool
$202,832
$1,417
37%
453$450✅❌❌Y / Y⭐️ 5 (27)
Hampton Oasis with pool and lush landscape
$134,964
$745
47%
432$275✅❌❌Y / Y⭐️ 4.9 (71)
Hampton’s Designer Beach House
$187,257
$967
51%
442$200✅❌❌Y / Y⭐️ 5 (5)
Great Location Heated Pool, Priced Right!
$148,010
$848
47%
4214$185✅❌✅Y / Y⭐️ 5 (14)
Luxe Westhampton Beach Home w/ Pool & Hot Tub
$66,332
$601
29%
433$250✅✅❌Y / Y⭐️ 5 (15)
Westhampton Beach Home Pool Heated
$126,131
$522
64%
426$250✅❌❌Y / Y⭐️ 5 (19)
Hamptons Beach Retreat: Walk to Main St.
$230,822
$1,184
53%
434$325✅❌❌Y / Y⭐️ 5 (9)
Westhampton Beach Retreat
$80,864
$575
37%
432$275✅❌❌Y / Y⭐️ 5 (8)
Hamptons NewReno wHeatedPool Steps2TownandBeach
$58,315
$1,512
10%
431$599✅❌✅Y / Y⭐️ 4.7 (12)
Great Family house with pool & walk/bike to town
$170,903
$879
52%
412$250❌❌❌Y / Y⭐️ 5 (14)
Cozy Country Cottage near town.
$115,522
$607
52%
426$200✅❌❌Y / Y⭐️ 5 (7)
Family Friendly 4bd Hamptons House with pool
$84,912
$464
50%
433$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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

681.63%

Cap Rate

456.62%

Return on Investment

687.66%

property-location

16 Pin Oak Ln Westhampton Beach, NY, 11978

4 bed • 3 bath • 12 guests

Est. $120/mo

Agent

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.

Top 61% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 15 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

681.63%

Cap Rate

456.62%

Profit (Cummulative)

$112,469

$246

$10,750

$750

$0

Total Gain

$113,465

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: -