100 Johnston St Newburgh, NY, 12550
4 bed • 2 bath • 12 guests
Est. $1,434/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$2,740
Annual Profit
7.7%
Cap Rate
3.5%
Cash on Cash
$42,058
Annual Revenue
Revenue data could not be found for this address
Top 88% of comparables
Top 81% of comparables
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$117,677
Avg annual revenue
59%
Avg occupancy rate
$532
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$120k
$200k
$290k
Sign up to see the data on 40 all comparables
$2,741
Profit
Revenue
$42,058
Operating Expenses
$19,148
Operating Income
$22,910
Mortgage & Taxes
$20,170
Profit (Cash Flow)
$2,741
$79,270
Cash Investment
Down Payment
$59,800
Renos & Furnishing
$10,500
Closing Costs
$8,970
Total
$79,270
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.45%
Cap Rate
7.66%
STR Tax Calculator (USA)
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
$14,191
Deductible property tax
$2,960
Your total deduction
$81,049
Your adjusted annual income
$150,000 - $81,049 = $68,951
Taxes on $68,951 (30%)
$20,685
Your old tax bill
$45,000
Your new tax bill
$20,685
Estimated tax savings
$24,315
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:
2,304 sqft
Year built:
1900
Size:
1,628 sqft
Type:
SFR
Parking:
2
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 84 Johnston St | 3 | 2 | 1,260 | - | 2,400 | 1900 | $135,000 | 39 |
| 129 Chambers St | 4 | 1 | 1,563 | - | 1,377 | 1900 | $115,000 | 97 |
| 157 N Miller St | 3 | 3 | 1,440 | - | 1,896 | 1900 | $290,000 | - |
| 282 Liberty St | 4 | 2 | 1,446 | - | 4,200 | 1900 | $0 | 328 |
| 193 South St | 5 | 2 | 2,208 | - | 2,750 | 1900 | $0 | 113 |
| 45 S Miller St | 5 | 4 | 1,956 | - | 1,474 | 1900 | $0 | - |
| 231 Washington St | 4 | 1 | 1,276 | - | 2,500 | 1900 | $300,000 | - |
| 133 Johnston St | 3 | 1 | 1,320 | - | 2,500 | 1900 | $150,000 | - |
| 158 Johnston St | 3 | 1 | 1,334 | - | 2,500 | 1900 | $20,909 | - |
| 94 Johnston St | 6 | 2 | 1,246 | - | 2,400 | 1900 | $550,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 2,304 sqft
- Building area: 1,628 sqft
- Garage: Yes
- Heating: Hot water
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RM
- Land Use: Residential
- Parcel Number: 331100 23-2-26
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $164,000
- County Est. Land Value: $19,600
- Assessed Land Value: $19,600
- County Est. Structure Value: $144,400
Market Estimate: $203,986