BNBCalc Short Term Rental Investment Analysis 110 Pineview Terrace, Ithaca, NY

3 bed • 1 bath • 9 guests • $196,200

BNB

Calc

Annual Revenue

$50,853

Profit (Cash Flow)

$17,327

Cap Rate

15.6%

Annual Revenue

$50,853

AirDNA projects $204/night at 59% occupancy ($43,960). Airbtics projects $221/night at 63% occupancy ($50,852). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $221 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,309	$49,355	$74,189	$114,769
Occupancy	49%	65%	77%	87%
Nightly Rate	$153	$202	$255	$351

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy, historic home steps from Cornell & Downtown	$94,215	$632	38%	3	1	4	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
New Three bed. Right next to game room ! (B103)	$19,226	$103	51%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (101)
Hot Tub! Close To Cornell, Ithaca College,Commons!	$40,350	$198	52%	3	2	1	$190	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Cozy Home Minutes Away From Ithaca Commons!	$57,730	$212	69%	3	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (87)
HOME AWAY FROM HOME IN THE HEART OF ITHACA	$25,306	$85	70%	3	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (153)
Modern Home with Amazing Valley Views	$84,474	$348	65%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (74)
The MIX House	$45,188	$158	76%	3	2	1	$35	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
Heart of Ithaca \| Dog Friendly \| Stylish & Quirky	$58,232	$252	62%	3	1.5	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (25)
3 bedroom Apartment 14 minutes downtown! (A306)	$21,280	$102	57%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (86)
Brand New Apt! With Gym and Game room	$22,367	$97	63%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (53)
Charming 3 Bd/1.5B, block from downtown Commons	$44,911	$177	65%	3	1.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (92)
Family Friendly 1890s Italianate - First Floor	$38,772	$108	92%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (231)
Classic Charm, Modern Comfort	$42,443	$244	45%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (111)
Spacious historic flat downtown piano sunroom	$40,364	$156	68%	3	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (107)
1 Block from Cornell Campus!	$39,235	$268	40%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (21)
Lovely Updated 3 bedroom apartment w/FREE parking	$46,230	$398	31%	3	1	1	$75	❌	❌	❌	N / N	⭐️ 5 (24)
Private Getaway Close to Commons	$23,205	$84	66%	3	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
ITHACA FAMILY GETAWAY-WALKING DISTANCE TO COMMONS	$64,705	$213	83%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (188)
Downtown Ithaca 3 Bedroom Victorian Home	$66,655	$250	71%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (56)
Penthouse @ the Commons. Stay downtown!	$62,408	$361	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
110 South! Beautiful Neighborhood 3 Bedroom	$41,635	$161	68%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (234)
The Attics - 3BR Downtown	$42,652	$246	46%	3	1.5	1	$60	❌	❌	❌	N / Y	⭐️ 4.5 (48)
Apartment with Multiple Balconies	$62,820	$203	83%	3	3	1	$40	❌	❌	❌	Y / Y	⭐️ 0 (1)
Three bedroom with Sunset and lake Views! (B408)	$25,005	$122	56%	3	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Lovely Ithaca Home-Great Location/Walk to Cornell	$80,568	$335	65%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (94)
Coffee House: Near GIMME	$70,038	$202	94%	3	2	1	$32	❌	❌	❌	N / Y	⭐️ 5 (6)
Newly remodeled, downtown, kid friendly home!	$66,360	$211	85%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (73)
Cottage in the City	$45,994	$321	38%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (206)
COZY HOME ACROSS FROM WASHINGTON PARK!	$73,434	$264	76%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (248)
Riverside 3BR Near Downtown Ithaca & Cornell	$66,758	$228	80%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Family-Friendly Retreat near Cornell & Downtown	$32,830	$138	65%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Brand New Apt! Gym and Game Room (B207)	$21,759	$145	41%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
Walking distance to downtown!	$63,667	$191	87%	3	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (52)
New 3 Bedroom in Collegetown 201	$59,570	$350	46%	3	2	1	$125	❌	❌	❌	Y / N	⭐️ 5 (9)
Modern Apartment	$58,157	$178	87%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 0 (6)
Bright, cozy Buttermilk Falls 3BR near everything!	$41,192	$184	61%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (92)
3 bedroom 2 bath house close to the Commons	$79,110	$393	55%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (27)
The Duck Hut on Six Mile Creek	$68,867	$196	96%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
sunny spacious downtown apartment, near everything	$39,188	$129	83%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (42)

Return Metrics

32.46% 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)	$17,327	$34,654	$51,981	$69,308	$86,635	$173,270	$519,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$156,960	$156,960	$156,960	$156,960	$156,960	$156,960	$156,960
Down Payment	$39,240	$39,240	$39,240	$39,240	$39,240	$39,240	$39,240
Property Appreciation	$5,886	$11,948	$18,193	$24,624	$31,249	$67,476	$280,028
Total Return	$219,413	$242,802	$266,374	$290,132	$314,084	$436,946	$996,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.46%

Cap Rate

15.57%

Return on Investment

47.1%

110 Pineview Terrace Ithaca, New York, 14850

3 bed • 1 bath • 9 guests

Purchase Price

Est. $941/mo

Inquire about this property

Contact Agent

$196,200

Zestimate

Ithaca

Zoning

Laws

184

Airbnb Investor Score

$17,327

Annual Profit

15.6%

Cap Rate

32.5%

Cash on Cash

$50,853

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $204/night at 59% occupancy.Projected nightly rate is $221/night at 63% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$49,964

Avg annual revenue

63%

Avg occupancy rate

$221

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

$20k

$45k

$70k

$95k

$17,327

Profit

Revenue

$50,853

Operating Expenses

$20,291

Operating Income

$30,562

Mortgage & Taxes

$13,235

Profit (Cash Flow)

$17,327

$53,376

Cash Investment

Down Payment

$39,240

Renos & Furnishing

$8,250

Closing Costs

$5,886

Total

$53,376

DSCR Ratio

Strong

2.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.46%

Cap Rate

15.57%

Return on Investment

47.1%

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

$9,312

Deductible property tax

$1,942

Your total deduction

$3,249

Your adjusted annual income

$150,000 - $3,249 = $146,751

Taxes on $146,751 (30%)

$44,025

Your old tax bill

$45,000

Your new tax bill

$44,025

Estimated tax savings

$975

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:

0.46 sqft

Year built:

1977

Size:

1,210 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.46 sqft

Building area: 1,210 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $162

Lot Info

Zoning: -

Land Use: -

Parcel Number: 5030895311526

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $202,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $196,200

Schools

Elementary School: South Hill School with 6/10 star rating
Middle School: Boynton Middle School with 5/10 star rating
High School: Ithaca Senior High School with 8/10 star rating