BNBCalc Short Term Rental Investment Analysis 109 Ridge Rd, Hartsdale, NY

4 bed • 4 bath • 12 guests • $1,025,000

BNB

Calc

Annual Revenue

$141,130

Profit (Cash Flow)

$39,960

Cap Rate

10.6%

Annual Revenue

$141,130

AirDNA projects $491/night at 62% occupancy ($111,187). Airbtics projects $466/night at 69% occupancy ($117,440). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 80% occupancy rate, $483 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,446	$105,934	$144,397	$215,229
Occupancy	60%	71%	80%	88%
Nightly Rate	$339	$399	$483	$649

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Luxury in Town	$158,811	$544	78%	4	2.5	4	$390	❌	❌	✅	Y / Y	⭐️ 5 (42)
Fabulous 4 Bed, 2 Bath in Hastings on Hudson	$135,363	$504	72%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (84)
Stylish & Comfy \|5★ Location, Deck, ♛4Br/3 Full BA	$89,913	$346	69%	4	3	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (114)
Modern Exclusive Home Near NYC	$138,128	$1,275	29%	4	3.5	7	$400	❌	❌	✅	Y / Y	⭐️ 5 (12)
Grand 4Bed 2Bath 2Kitch Private 2 Apartment Combo	$146,783	$434	88%	4	2	1	$250	❌	❌	✅	N / Y	⭐️ 4 (7)
Victorian Charm cozy unique work or play 30min-NYC	$126,238	$408	84%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (120)
St James Guest House	$94,917	$422	61%	4	2	2	$100	❌	❌	❌	N / Y	⭐️ 5 (121)
Large 4-Br home / 15 min to NYC	$79,334	$313	64%	4	1	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (22)
Hudson Valley Escape	$127,936	$476	72%	4	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Pool/HotTub - Close to NYC	$117,265	$574	52%	4	2.5	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (14)
Englewood NJ Country Carriage House (15 min NYC)	$90,525	$409	59%	4	2.5	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (148)
Large NYC Home! Close Proximity to Manhattan!	$145,007	$559	70%	4	3	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (85)
The Mega Unit	$102,722	$376	73%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Lovely 4 Bedroom cozy home	$99,146	$401	66%	4	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (82)
Luxury Living in the Heart of NY	$71,646	$356	53%	4	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (41)
Mediterranean style villa in lower Westchester	$90,818	$289	85%	4	3.5	3	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (108)
Relaxing & Great Location & Minutes from New York	$84,666	$333	68%	4	2	3	$195	✅	❌	✅	Y / Y	⭐️ 5 (164)
Stylish 4bed 2bath Home in White Plains	$93,459	$274	90%	4	2	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (53)
Luxury 4BR Home Near NYC: A Tranquil Escape	$105,601	$299	95%	4	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
New Jersey home, close to New York City Fun!	$99,184	$341	78%	4	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (37)
Modern Colonial Home in Yonkers	$109,785	$388	77%	4	1.5	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (92)
Charming & Spacious Escape near NYC & McLean Ave!	$144,760	$398	97%	4	1.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (40)
NYC in Min. Modern Apt. 4 Bedrooms	$53,849	$284	51%	4	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Beautiful Comfortable Affordable 3BR Close to All	$72,611	$248	79%	4	1	2	$30	❌	❌	✅	N / N	⭐️ 5 (15)
Quiet gem	$148,200	$1,000	40%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Backyard Gazebo in Quiet NYC Suburban Stay	$146,888	$458	87%	4	3	30	$185	❌	❌	❌	Y / Y	⭐️ 5 (91)
Lower Hudson Valley Idyllic Retreat	$118,849	$390	83%	4	2.5	4	$125	❌	❌	✅	Y / Y	⭐️ 5 (142)
Beautiful place minutes away to New York City .	$107,558	$430	68%	4	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lily Pond Farmhouse-Connecticut/Westchester Border	$116,923	$705	42%	4	3	5	$225	❌	❌	✅	Y / Y	⭐️ 5 (3)
Private Country Gem	$171,599	$1,403	30%	4	4.5	3	$450	❌	✅	✅	Y / Y	⭐️ 5 (12)
New 4 bedroom designer home 35 min from NYC	$128,052	$342	100%	4	2.5	5	$240	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cheerful bright child friendly 4 bdrm in S. Nyack.	$80,396	$300	72%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
4 bedrooms driveway Parking	$103,037	$391	72%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
4 Bedroom Carriage House on Private Estate	$70,774	$213	85%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (79)
Bright Stylish Chic 4BR 4BA Home	$102,768	$413	66%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (230)
Comfortable Mid-Century on Quiet Country Road	$113,876	$396	75%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (35)
Comfortable Entire House for rent. 4 bed, 3 baths	$105,150	$634	44%	4	3	2	$350	❌	✅	✅	Y / Y	⭐️ 5 (61)
Four levels of stylish living	$170,637	$643	70%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (24)
Spacious 4 bed 2.5 bath close to NYC FREE Parking!	$80,340	$410	52%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Entire Home mins away from NYC	$63,228	$264	65%	4	2	1	$38	❌	❌	✅	N / Y	⭐️ 4.5 (66)

Return Metrics

16.19% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$39,960	$79,920	$119,880	$159,840	$199,800	$399,600	$1,198,802
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$10,069	$20,760	$32,110	$44,160	$56,954	$133,777	$820,000
Down Payment	$205,000	$205,000	$205,000	$205,000	$205,000	$205,000	$205,000
Property Appreciation	$30,750	$62,422	$95,045	$128,646	$163,255	$352,514	$1,462,944
Total Return	$285,779	$368,103	$452,036	$537,647	$625,010	$1,090,892	$3,686,746

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.19%

Cap Rate

10.64%

Return on Investment

32.73%

109 Ridge Rd Hartsdale, New York, 10530

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,916/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$39,960

Annual Profit

10.6%

Cap Rate

16.2%

Cash on Cash

$141,130

Annual Revenue

BNBCalc predicts this property will get $466 per night with 69% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$110,168

Avg annual revenue

69%

Avg occupancy rate

$466

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

$90k

$130k

$175k

$39,960

Profit

Revenue

$141,130

Operating Expenses

$32,027

Operating Income

$109,103

Mortgage & Taxes

$69,143

Profit (Cash Flow)

$39,960

$246,750

Cash Investment

Down Payment

$205,000

Renos & Furnishing

$11,000

Closing Costs

$30,750

Total

$246,750

DSCR Ratio

Strong

1.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.19%

Cap Rate

10.64%

Return on Investment

32.73%

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

$48,648

Deductible property tax

$10,147

Your total deduction

$63,103

Your adjusted annual income

$150,000 - $63,103 = $86,897

Taxes on $86,897 (30%)

$26,069

Your old tax bill

$45,000

Your new tax bill

$26,069

Estimated tax savings

$18,931

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:

0.56 sqft

Year built:

1760

Size:

3,108 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.56 sqft

Building area: 3,108 sqft

Garage: Yes

Heating: Baseboard, forced air, natural gas

Pool: No

Fireplaces: 4

Basement: Yes

Cooling: Central Air

View: -

Parking: Garage

Amenities: Dishwasher, Dryer, Gas Range, Refrigerator, Stainless Steel Appliance(s), Washer

Price per square foot: $329

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2689008240001790000004

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $898,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools