BNBCalc Short Term Rental Rental Arbitrage Analysis 16 Clairedale Drive, Hampton Bays, New York 11946, United States

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

Timothy Hackett

thackettgroup@gmail.com

Annual Revenue

$204,770

Profit (Cash Flow)

$118,750

Cash on Cash Return

786.4%

Annual Revenue

$204,770

AirDNA projects $1,168/night at 48% occupancy ($204,770).

BNB Calc projects a 48% occupancy rate, $1,168 rate per night.

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

Return Metrics

786.42% 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)	$118,750	$237,500	$356,250	$475,000	$593,751	$1,187,502	$3,562,507
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	$118,750	$237,500	$356,250	$475,000	$593,751	$1,187,502	$3,562,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

786.42%

Payback Period Days

Return on Investment

786.42%

16 Clairedale Dr Hampton Bays, New York, 11946-1016

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,472

Zestimate

Hampton Bays

Zoning

Laws

$204,770

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$118,750

Profit

Revenue

$204,770

Operating Expenses

$38,020

Operating Income

$166,750

Net Effective Rent

$48,000

Profit (Cash Flow)

$118,750

$15,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$4,100

Total

$15,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

786.42%

Payback Period Days

Property Overview

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

Lot size:

30,928 sqft

Year built:

1991

Size:

2,212 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 30,928 sqft

Building area: 2,212 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R40

Land Use: Residential

Parcel Number: 0900-125.00-02.00-010.000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2020

Assessed Value: $1,247,100

County Est. Land Value: $1,237,595

Assessed Land Value: $977,700

County Est. Structure Value: $341,013

Market Estimate: $1,268,594

Ownership

Name: John Ryan

Owner Occupied: Yes

Owner Mailing Address: 16 Clairedale Dr, Hampton Bays, Ny 11946

Years Owned: 0

Home Equity: $1,004,000

Mortgage Balance Remaining: $369,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No