BNBCalc Short Term Rental Investment Analysis 1099 Cleveland Dr, Cheektowaga, NY 14225

3 bed • 1 bath • 9 guests • $99,900

BNB

Calc

Annual Revenue

$37,255

Profit (Cash Flow)

$11,993

Cap Rate

18.8%

Annual Revenue

$37,255

AirDNA projects $255/night at 40% occupancy ($37,254). Airbtics projects $192/night at 53% occupancy ($37,167). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 40% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,517	$31,560	$48,725	$72,975
Occupancy	43%	51%	63%	78%
Nightly Rate	$139	$163	$204	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cute Spacious Oehman home near BUFF n everywhere!	$35,720	$135	69%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 4.7 (469)
Mi casa su Casa Beautiful Family House	$32,637	$154	54%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (139)
Unique & charming-Great central location!	$38,612	$165	62%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (125)
Charming Neighborhood Retreat	$26,289	$90	77%	3	2	1	$25	❌	❌	❌	N / Y	⭐️ 5 (477)
Cheerful and Cozy 3 Bedroom Residential Home with free parking on premises.	$35,055	$190	49%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (92)
Cozy oasis 20mins Niagara Falls & Bills Stadium	$37,320	$191	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (38)
Dreamy beautiful family Escape Buffalo	$54,543	$380	37%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (52)
Charming Historical Home in Buffalo \| Niagara Area	$47,213	$244	51%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
KING BED! NEW-Farmhouse II	$48,219	$231	55%	3	1	3	$170	❌	❌	✅	Y / Y	⭐️ 5 (25)
Comfortable Entire Home \| Buffalo \| Niagara Falls	$27,082	$141	49%	3	1	1	$89	❌	❌	❌	N / Y	⭐️ 4.8 (30)
Wonderful -3 Bedroom home with free parking.	$11,772	$156	20%	3	2	1	$25	❌	❌	✅	N / Y	⭐️ 4.5 (20)
Dog-Friendly Home ~ 14 Mi to Highmark Stadium	$42,829	$343	32%	3	1	3	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (33)
Private Suburban Family Home Near Niagara Falls	$24,768	$187	32%	3	1	1	$135	❌	❌	❌	N / Y	⭐️ 4.5 (28)
BUF Airport Ranch 3BR1.5B Cheektowaga NY(Sleeps 8)	$79,380	$280	74%	3	2	14	$175	❌	✅	❌	Y / Y	⭐️ 5 (30)
Space Royalty	$22,399	$153	40%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Convenient Location near Airport	$29,695	$149	52%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lovely 3 bedroom ranch home	$30,156	$137	59%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (50)
Beautiful entire 3 BD Ranch house	$26,753	$140	49%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (53)
Accessibility Haven! Close to Buffalo Airport!	$35,558	$171	55%	3	1	3	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Home in Cheektowaga NY	$70,344	$204	94%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy 3 Bedroom Home near Buffalo Airport	$20,371	$121	46%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 4.4 (20)
Oast House \| Beer-Enthusiast Themed, Poker Table	$56,312	$225	66%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Family Buffalo Vacation Rental w/ Yard!	$34,038	$186	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Comfortable and quiet 3 bd rm home away from home	$22,368	$214	27%	3	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Bungalow near BuffaloNiagara International Airport	$25,779	$140	47%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Renew Comfy, Clean, and Peaceful UPPER 3bed Apt	$32,526	$161	54%	3	1	4	$140	❌	❌	❌	N / Y	⭐️ 4.9 (87)
Conveniently located 3 Bedroom home in Cheektowaga	$34,828	$122	78%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Welcome to 26 Pine Ridge Ter	$20,922	$101	52%	3	1	1	$50	❌	❌	❌	N / N	⭐️ 5 (18)
Central 3 Bedroom near Shopping and Malls w/ King	$25,470	$99	57%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Newly renovated and remodeled	$16,014	$185	22%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (4)
Beautiful House	$28,824	$175	45%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 1 (6)
Cozy 3 bd ranch house	$34,596	$139	68%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beautiful clean 3 BR, 1 Bath, Free Parking #B	$14,081	$104	37%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.4 (24)
Apartment in Buffalo, NY	$31,158	$224	38%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (4)
Cozy Little Home-5 Min to Airport-20 Min to Falls	$31,891	$99	88%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (164)
Centerline for the solar Eclipse!	$101,996	$899	31%	3	1	2	$25	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Home for Relaxing Getaways	$64,841	$206	86%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cosmic Terrace 3 bd ranch home	$22,381	$139	44%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (14)
Stylist comfortable ranch home	$31,842	$145	60%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy 3 bed home in the heart of The Village	$52,173	$176	81%	3	1	6	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

38.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,992	$23,985	$35,978	$47,971	$59,964	$119,928	$359,784
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$981	$2,023	$3,129	$4,304	$5,550	$13,038	$79,920
Down Payment	$19,980	$19,980	$19,980	$19,980	$19,980	$19,980	$19,980
Property Appreciation	$2,997	$6,083	$9,263	$12,538	$15,911	$34,357	$142,583
Total Return	$35,951	$52,072	$68,351	$84,793	$101,406	$187,303	$602,267

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

38.4%

Cap Rate

18.75%

Return on Investment

51.14%

1099 Cleveland Dr Cheektowaga, NY, 14225

3 bed • 1 bath • 9 guests

Purchase Price

Est. $479/mo

This property is for sale!

Contact Agent

229

Airbnb Investor Score

$11,992

Annual Profit

18.8%

Cap Rate

38.4%

Cash on Cash

$37,255

Annual Revenue

BNBCalc predicts this property will get $192 per night with 53% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$36,468

Avg annual revenue

53%

Avg occupancy rate

$192

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

$10k

$40k

$70k

$105k

$11,993

Profit

Revenue

$37,255

Operating Expenses

$18,523

Operating Income

$18,732

Mortgage & Taxes

$6,739

Profit (Cash Flow)

$11,993

$31,227

Cash Investment

Down Payment

$19,980

Renos & Furnishing

$8,250

Closing Costs

$2,997

Total

$31,227

DSCR Ratio

Strong

2.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.4%

Cap Rate

18.75%

Return on Investment

51.14%

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

$4,741

Deductible property tax

$989

Your total deduction

-$957

Your adjusted annual income

$150,000 - -$957 = $150,957

Taxes on $150,957 (30%)

$45,287

Your old tax bill

$45,000

Your new tax bill

$45,287

Estimated tax savings

-$287

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -