BNBCalc Short Term Rental Investment Analysis 11524 New York 22, Austerlitz, NY

3 bed • 2 bath • 6 guests • $385,000

BNB

Calc

Annual Revenue

$91,768

Profit (Cash Flow)

$40,187

Cap Rate

17.2%

Annual Revenue

$91,768

AirDNA projects $274/night at 38% occupancy ($38,029). Airbtics projects $320/night at 55% occupancy ($64,282). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $375 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,802	$60,603	$95,107	$147,158
Occupancy	40%	56%	67%	76%
Nightly Rate	$209	$288	$375	$515

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Harvey Mountain Lodge by State Forest	$39,854	$213	49%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
Newly Renovated Cabin in the Country	$46,637	$310	40%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (149)
Pet-friendly, Chatham, NY. No neighbors in sight.	$48,532	$207	62%	3	3	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (230)
Berkshire chalet between Hudson + Great Barrington	$73,401	$587	33%	3	3	2	$249	❌	✅	❌	Y / Y	⭐️ 4.8 (80)
Peaceful Forest Mountain Getaway: Berkshires NY/MA	$54,945	$203	70%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (35)
Tranquility Near Hudson & The Berkshires	$33,325	$207	42%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Cozy Berkshire Cottage	$29,598	$224	35%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (10)
Sweet Victorian in Housatonic	$28,470	$133	56%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (91)
Shady Mountain Getaway w Private Swimming Pond	$28,294	$173	39%	3	2	2	$100	❌	❌	✅	Y / N	⭐️ 4.7 (90)
Four Seasons Luxury at 'Summerhill', Chatham, NY	$141,940	$685	51%	3	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (3)
The Yellow Victorian With Chefs Kitchen	$69,702	$292	65%	3	4	4	$195	❌	❌	✅	Y / Y	⭐️ 5 (45)
Secluded Mountain Top Lake View in Canaan, NY	$141,490	$373	100%	3	4	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (24)
Historic 1810 Farmhouse - Fully Renovated	$41,942	$211	54%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (126)
Peaceful Stockbridge Cabin in the Woods	$68,422	$299	58%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Cozy remodeled home with all the modern amenities	$38,262	$172	56%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
West Stockbridge Sanctuary by Evergreen Home	$72,207	$372	52%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Natural Splendor: Forest Luxury Retreat	$70,602	$384	50%	3	4	2	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (62)
Cozy cape cod cottage w/ views	$53,337	$237	57%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (5)
Tranquil 3 BR Stockbridge House w/ Private Deck!	$115,952	$470	65%	3	2	3	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Riverside Ranch on Country Road	$62,107	$243	67%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)
Conway House: Fall Color is Awesome!	$123,996	$507	66%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Open Plan 3 Bed w yard -Great Barrington - Hudson	$50,666	$279	47%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 4.9 (78)
Charming Cozy Chatham / Hudson Home	$59,246	$423	36%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Relaxing Retreat-Enjoy Hudson Valley & Berkshires	$56,006	$210	71%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (65)
Cozy Berkshire Getaway	$27,216	$143	52%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (77)
Berkshire Design Haven	$98,685	$683	39%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (35)
Knoll Rock House (3B/3B) - Best of the Berkshires	$46,916	$360	35%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
Birds’ Nest Bungalow	$70,480	$338	56%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Genteel Victorian in Charming Spencertown	$54,329	$195	74%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
Patton Pond: the New York side of the Berkshires	$124,549	$476	70%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (66)
Hot tub in Berkshires! 3 Queen 2 Bath! Windswept!	$79,281	$267	79%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (184)
NEW! Berkshires Farmhouse w/ Firepit & Wood Stove	$48,477	$161	76%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (45)
Sunny! Kid-friendly or romantic! Organic gardens!	$61,686	$212	79%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Morgan's Millhouse (Front)	$45,530	$181	62%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Idyllic Retreat; Hot Tub/Sauna by Evergreen Home	$160,102	$590	72%	3	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (11)
Country Retreat	$75,901	$468	41%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Cozy Hillsdale Cabin	$105,040	$338	83%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (75)

Return Metrics

41.4% 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)	$40,186	$80,373	$120,560	$160,747	$200,934	$401,868	$1,205,606
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$308,000	$308,000	$308,000	$308,000	$308,000	$308,000	$308,000
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$436,736	$488,820	$541,260	$594,068	$647,254	$919,276	$2,140,102

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.4%

Cap Rate

17.18%

Return on Investment

57.2%

11524 NY-22 Austerlitz, New York, 12017

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

223

Airbnb Investor Score

$40,186

Annual Profit

17.2%

Cap Rate

41.4%

Cash on Cash

$91,768

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $274/night at 38% occupancy.Projected nightly rate is $320/night at 55% 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.

$66,275

Avg annual revenue

55%

Avg occupancy rate

$320

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

$70k

$115k

$160k

$40,187

Profit

Revenue

$91,768

Operating Expenses

$25,610

Operating Income

$66,158

Mortgage & Taxes

$25,971

Profit (Cash Flow)

$40,187

$97,050

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$8,500

Closing Costs

$11,550

Total

$97,050

DSCR Ratio

Strong

2.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.4%

Cap Rate

17.18%

Return on Investment

57.2%

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

$18,272

Deductible property tax

$3,811

Your total deduction

-$873

Your adjusted annual income

$150,000 - -$873 = $150,873

Taxes on $150,873 (30%)

$45,262

Your old tax bill

$45,000

Your new tax bill

$45,262

Estimated tax savings

-$262

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:

0.49 sqft

Year built:

1972

Size:

1,310 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Propane

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.49 sqft

Building area: 1,310 sqft

Garage: No

Heating: Forced air, propane

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Window Unit(s)

View: -

Parking: -

Amenities: Washer/Dryer, Refrigerator, Oven, Microwave, Dishwasher

Price per square foot: $293

Lot Info

Zoning: -

Land Use: -

Parcel Number: 88.228

Flood Zone: No

Tax Info

Year Assessed: 2018

Assessed Value: $194,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Mary E Dardess Elementary School with 3/10 star rating
Middle School: Chatham Middle School with 4/10 star rating
High School: Chatham High School with 6/10 star rating