1000 King Hill Rd Surprise, New York, 12176
4 bed • 3 bath • 12 guests
Est. $1,886/mo
Inquire about this property
Contact Agent
$393,200
Zestimate
Airbnb Investor Score
$26,436
Annual Profit
13.8%
Cap Rate
39.8%
Cash on Cash
$78,009
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $369/night at 44% occupancy.Projected nightly rate is $411/night at 49% occupancy.
Top 26% of comparables
Top 63% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$79,024
Avg annual revenue
49%
Avg occupancy rate
$411
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$170k
Sign up to see the data on 40 all comparables
$50,295
Profit
Revenue
$78,009
Operating Expenses
$23,821
Operating Income
$54,188
Mortgage & Taxes
$3,893
Profit (Cash Flow)
$50,295
$114,640
Cash Investment
Down Payment
$78,640
Renos & Furnishing
$36,000
Total
$114,640
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.77%
Cap Rate
13.78%
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
$20,237
Deductible property tax
$3,893
Your total deduction
$17,834
Your adjusted annual income
$150,000 - $17,834 = $132,166
Taxes on $132,166 (30%)
$39,650
Your old tax bill
$45,000
Your new tax bill
$39,650
Estimated tax savings
$5,350
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 sqft
Year built:
2002
Size:
2,000 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Baseboard, Electric, Hot Water, Oil
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2 sqft
- Building area: 2,000 sqft
- Garage: Yes
- Heating: Baseboard, electric, hot water, oil
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: None
- View: -
- Parking: Off Street, Paved, Attached, Driveway
- Amenities: Dishwasher, Dryer, Range, Refrigerator, Washer
- Price per square foot: $196
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 193200 37.0024
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $330,612
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $393,200
Schools
- Elementary School: Scott M Ellis Elementary School with 6/10 star rating
- Middle School: Greenville Middle School with 6/10 star rating
- High School: Greenville High School with 6/10 star rating