BNBCalc Short Term Rental Investment Analysis 111 5th Ave, Saratoga Springs, NY

3 bed • 2 bath • 6 guests • $950,000

BNB

Calc

Annual Revenue

$90,529

Profit (Cash Flow)

$55,676

Cap Rate

6.9%

Annual Revenue

$90,529

AirDNA projects $393/night at 45% occupancy ($64,593). Airbtics projects $412/night at 44% occupancy ($66,211). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $486 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,993	$57,309	$93,172	$164,475
Occupancy	36%	41%	51%	62%
Nightly Rate	$277	$376	$486	$704

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Excellent Location - Walk to Track or Broadway	$48,638	$305	43%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (82)
Location! Home in the heart of Saratoga Springs!	$50,315	$223	58%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Bellevue	$24,200	$149	43%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Welcome to beautiful Saratoga Springs	$36,565	$218	45%	3	1	2	$165	❌	✅	❌	Y / N	⭐️ 4.8 (42)
East side escape, enjoy fall & winter in Saratoga	$58,296	$384	41%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (20)
Bungalow by the Track	$97,546	$781	34%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
East Side Gem	$51,545	$262	53%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (33)
Location! 1 block toTrack! Beautiful Eastside Home	$40,400	$287	33%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
Stay Inn Boujee - The Twin	$61,760	$404	40%	3	4	1	$325	❌	✅	❌	Y / Y	⭐️ 5 (12)
Historic Victorian in the Heart of Town!	$74,789	$424	48%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
Charming Saratoga Eastside Ranch	$38,246	$209	50%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Saratoga Springs home with pool near Race Track.	$87,378	$309	73%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 4.4 (27)
The Stable House - walking distance to race track!	$72,688	$474	38%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Perfect location-1 mile to track, 2.5 to town	$50,487	$233	56%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (72)
Fabulous Apt/Perfect Location Walk to Track&Dwntwn	$36,452	$283	35%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (63)
Easy walk to Track and town - - modern comfort	$98,074	$530	48%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
The Heart of Saratoga, short walk to Broadway	$37,049	$243	39%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Stay Inn Boujee - stay inn the middle	$109,998	$779	38%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Inge and Henry's Downtown Flat	$56,496	$454	34%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Walk anywhere3 bdrmACordero’s Personal Artwork	$44,201	$310	34%	3	4	1	$260	❌	❌	❌	Y / Y	⭐️ 5 (8)
Saratoga Relaxing Escape, steps from the track.	$119,295	$687	47%	3	2	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (10)
Prime Location -Walk to Track and Downtown	$137,769	$583	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Track Rental in Downtown Saratoga	$53,665	$386	37%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (114)
NEW3Bdrm-walk everywhere-Cordero Authentic Artwork	$40,165	$280	33%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Saratoga Trackside Perfect Summer Getaway	$51,343	$269	51%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Bright 3 bedroom home close to the track	$104,931	$444	62%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (15)
East Side Bungalow, Track and Downtown Walkabout	$143,472	$700	56%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Victorian home near track and town (upstairs)	$32,497	$226	39%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (59)
Saratoga Getaway, walking distance to downtown!	$36,578	$290	34%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Entire Home at Five Points	$43,940	$313	38%	3	2	6	$50	❌	❌	❌	Y / Y	⭐️ 5 (17)
Downtown Saratoga/walk to track	$57,439	$413	38%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 4.6 (18)
Saratoga Springs East Side /walk to track/ Travers	$72,108	$522	37%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (39)
Centrally Located & Modernized Ranch	$156,479	$959	44%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sweet Elegant Split-level Home by the racecourse	$133,047	$568	64%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Downtown Saratoga Springs Home/ Walk to everything	$62,976	$291	58%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
3br/2ba Fall Family-Friendly Adirondack Getaway	$41,488	$266	42%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Eastside Victorian Apartment	$111,941	$368	82%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (68)

Return Metrics

20.28% 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)	$55,675	$111,351	$167,026	$222,702	$278,377	$556,755	$1,670,266
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$712,499	$712,499	$712,499	$712,499	$712,499	$712,499	$712,499
Down Payment	$237,500	$237,500	$237,500	$237,500	$237,500	$237,500	$237,500
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$1,034,175	$1,119,206	$1,205,117	$1,291,935	$1,379,688	$1,833,476	$3,976,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.28%

Cap Rate

6.85%

Return on Investment

33.05%

111 5th Ave Saratoga Springs, New York, 12866

3 bed • 2 bath • 6 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$986,400

Zestimate

Airbnb Investor Score

-$4,107

Annual Profit

6.9%

Cap Rate

20.3%

Cash on Cash

$90,529

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $393/night at 45% occupancy.Projected nightly rate is $412/night at 44% occupancy.

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.

$67,920

Avg annual revenue

44%

Avg occupancy rate

$412

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

$25k

$65k

$110k

$155k

$55,676

Profit

Revenue

$90,529

Operating Expenses

$25,449

Operating Income

$65,081

Mortgage & Taxes

$9,405

Profit (Cash Flow)

$55,676

$246,000

Cash Investment

Down Payment

$237,500

Renos & Furnishing

$8,500

Total

$246,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.28%

Cap Rate

6.85%

Return on Investment

33.05%

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

$52,987

Deductible property tax

$9,405

Your total deduction

$102,191

Your adjusted annual income

$150,000 - $102,191 = $47,809

Taxes on $47,809 (30%)

$14,343

Your old tax bill

$45,000

Your new tax bill

$14,343

Estimated tax savings

$30,657

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:

0.26 sqft

Year built:

1950

Size:

2,296 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Hot Water, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.26 sqft

Building area: 2,296 sqft

Garage: Yes

Heating: Baseboard, hot water, natural gas

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: Central Air

View: -

Parking: Off Street, Paved, Attached, Driveway, Garage Door Opener

Amenities: Dishwasher, Disposal, Gas Water Heater, Oven, Range, Range Hood, Refrigerator

Price per square foot: $415

Lot Info

Zoning: -

Land Use: -

Parcel Number: 166.1449

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $585,577

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $954,200

Schools

Middle School: Maple Avenue Middle School with 6/10 star rating
High School: Saratoga Springs High School with 8/10 star rating