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

3 bed • 2 bath • 8 guests • $954,200

BNB

Calc

Report by:

Owner at Rubino Home Ventures

518-491-9779

james@rubinohomeventures.com

rubinohomeventures.com

Owner income

$62,619

Per year

This Airbnb could earn an additional

$3,955

Per month vs a Long-Term Rental

Annual Revenue range

$50,782 - $171,716

Annual Revenue

$89,456

AirDNA projects $436/night at 45% occupancy ($71,660). Airbtics projects $396/night at 45% occupancy ($65,086). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $471 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,888	$50,782	$92,140	$171,716
Occupancy	36%	43%	52%	66%
Nightly Rate	$283	$316	$471	$690

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Saratoga Springs home with pool near Race Track.	$85,657	$324	68%	3	2	5	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (27)
East side escape - enjoy winter in Saratoga	$55,308	$362	41%	3	2.5	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (26)
Location! Home in the heart of Saratoga Springs!	$49,833	$228	57%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Excellent Location - Walk to Track or Broadway	$47,495	$304	42%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (83)
The Stable House - walking distance to race track!	$70,111	$466	37%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (16)
Perfect location-1 mile to track, 2.5 to town	$51,849	$244	55%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (72)
Stay Inn Boujee - stay inn the middle	$116,053	$710	44%	3	1.5	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (18)
Fab 1st Apt/Perfect Location Walk to Track&Dwntwn	$43,389	$295	40%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (64)
Easy walk to Track and town - - modern comfort	$98,708	$556	46%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (12)
The Heart of Saratoga, short walk to Broadway	$37,049	$243	39%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Bellevue	$24,908	$157	42%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (148)
Welcome to beautiful Saratoga Springs	$38,707	$231	45%	3	1	2	$165	❌	✅	❌	Y / N	⭐️ 5 (42)
Bungalow by the Track	$99,666	$732	37%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
East Side Gem	$52,799	$268	53%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (34)
Stay Inn Boujee - The Twin	$54,627	$402	35%	3	3.5	1	$325	❌	✅	❌	Y / Y	⭐️ 5 (15)
Location! 1 block toTrack! Beautiful Eastside Home	$39,718	$308	30%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
Downtown Saratoga/walk to track	$59,797	$389	42%	3	2	2	$0	❌	❌	✅	N / N	⭐️ 5 (18)
Saratoga Trackside Perfect Summer Getaway	$47,576	$277	46%	3	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
Saratoga Relaxing Escape, steps from the track.	$131,964	$688	52%	3	2	3	$149	❌	❌	❌	Y / Y	⭐️ 5 (10)
NEW! Boutique Downtown apartment!	$40,232	$301	35%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Prime Location -Walk to Track and Downtown	$139,534	$572	66%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Historic Victorian in the Heart of Town!	$74,413	$440	46%	3	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful 3 bedroom with bonus space	$39,145	$314	30%	3	4	1	$260	❌	❌	❌	Y / Y	⭐️ 5 (10)
Charming Saratoga Eastside Ranch	$44,886	$219	56%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Centrally Located & Modernized Ranch	$156,479	$959	44%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Eastside Victorian Apartment	$111,940	$367	82%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (69)
Entire Home at Five Points	$46,940	$318	40%	3	2	21	$50	❌	❌	❌	Y / Y	⭐️ 5 (17)
Downtown Saratoga Springs Home/ Walk to everything	$69,721	$288	65%	3	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
Walkable to Track and Dwtn + Dog Friendly	$88,685	$526	44%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (29)
3br/2ba Family Ranch Downtown Saratoga Springs	$41,590	$266	42%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (84)
The Melloroost, a gem in the heart of Saratoga.	$69,343	$366	51%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (61)
Inge and Henry's Downtown Flat	$56,496	$454	34%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (40)
Downtown Saratoga Carriage House	$23,537	$165	36%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (102)
Beautiful newly renovated 3 bdrm centrally located	$40,382	$295	32%	3	2.5	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Saratoga Springs Home with a Great Location	$51,262	$298	47%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Great 3BR, minutes from Track	$83,008	$315	72%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Stylish Saratoga Horse Racing House 3 Bedrooms	$73,016	$285	70%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)

111 5th Ave Saratoga Springs, New York, 12866

3 bed • 2 bath • 8 guests

Inquire about this property

Contact

Owner at Rubino Home Ventures

$89,456

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $436/night at 45% occupancy ($71,660.87). Airbtics projects $396/night at 45% occupancy ($65,086).

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.

$66,195

Avg annual revenue

45%

Avg occupancy rate

$396

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

$0

Cash Investment

Renos & Furnishing

Total

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