BNBCalc Short Term Rental Investment Analysis 16020 Booth Memorial Ave, Flushing, NY 11365

3 bed • 2 bath • 9 guests • $998,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$48,870

Profit (Cash Flow)

-$38,485

Cap Rate

2.9%

Annual Revenue

$48,870

AirDNA projects $223/night at 60% occupancy ($48,869). Airbtics projects $205/night at 59% occupancy ($44,176). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,443	$46,101	$63,314	$95,399
Occupancy	43%	62%	70%	80%
Nightly Rate	$155	$196	$224	$296

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King Size Bed & Patio, 15 Mins from NYC Airports	$78,885	$292	64%	3	2	30	$165	❌	❌	✅	N / Y	⭐️ 4.7 (51)
3 Bedroom Apartments w/Backyard Near Highway	$74,689	$219	80%	3	2	5	$299	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
Gathering spot	$54,810	$338	39%	3	3	1	$269	❌	❌	❌	N / Y	⭐️ 4.5 (11)
NYC Private Apartment -3 Bedrms, 2 full Baths	$26,437	$196	35%	3	2	3	$75	❌	❌	❌	N / Y	⭐️ 4.8 (159)
Sleek 3BR/2BA: Train@900ft/NYC30mn by nycHubHomes	$43,982	$197	61%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Cozy 3BR Home in Queens, 15min fm JFK/LGA	$47,367	$170	71%	3	1	30	$100	❌	❌	❌	N / N	⭐️ 4.8 (7)
3-Bedroom apartment in Fresh Meadows.	$30,555	$149	55%	3	1	30	$45	❌	❌	❌	Y / Y	⭐️ 3.7 (24)
Home sweet home	$32,636	$120	69%	3	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Beautiful House for Rent in Fresh Meadows, Queens	$36,679	$226	40%	3	2	30	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Lux Xcape2 3BR/2BA;subway@600 steps by nycHubHomes	$45,318	$151	82%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)

Return Metrics

-16.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$38,485	-$76,970	-$115,456	-$153,941	-$192,426	-$384,853	-$1,154,560
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,804	$20,213	$31,264	$42,997	$55,454	$130,253	$798,400
Down Payment	$199,600	$199,600	$199,600	$199,600	$199,600	$199,600	$199,600
Property Appreciation	$29,940	$60,778	$92,541	$125,257	$158,955	$343,228	$1,424,407
Total Return	$200,859	$203,621	$207,950	$213,913	$221,582	$288,228	$1,267,847

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.16%

Cap Rate

2.88%

Return on Investment

0.52%

16020 Booth Memorial Ave Flushing, NY, 11365

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,787/mo

This property is for sale!

Contact Agent

-60

Airbnb Investor Score

-$38,485

Annual Profit

2.9%

Cap Rate

-16.2%

Cash on Cash

$48,870

Annual Revenue

BNBCalc predicts this property will get $205 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$47,135

Avg annual revenue

59%

Avg occupancy rate

$205

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

$25k

$45k

$60k

$80k

-$38,485

Profit

Revenue

$48,870

Operating Expenses

$20,033

Operating Income

$28,837

Mortgage & Taxes

$67,322

Profit (Cash Flow)

-$38,485

$238,040

Cash Investment

Down Payment

$199,600

Renos & Furnishing

$8,500

Closing Costs

$29,940

Total

$238,040

DSCR Ratio

Weak

0.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.16%

Cap Rate

2.88%

Return on Investment

0.52%

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

$47,366

Deductible property tax

$9,880

Your total deduction

$138,528

Your adjusted annual income

$150,000 - $138,528 = $11,472

Taxes on $11,472 (30%)

$3,441

Your old tax bill

$45,000

Your new tax bill

$3,441

Estimated tax savings

$41,559

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -