Airbnb Investor Score
$34,354
Annual Profit
13.0%
Cap Rate
25.0%
Cash on Cash
$97,973
Annual Revenue
BNBCalc predicts this property will get $479 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$101,207
Avg annual revenue
56%
Avg occupancy rate
$479
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$110k
$180k
$260k
Sign up to see the data on 40 all comparables
$34,354
Profit
Revenue
$97,973
Operating Expenses
$26,416
Operating Income
$71,557
Mortgage & Taxes
$37,202
Profit (Cash Flow)
$34,354
$137,595
Cash Investment
Down Payment
$110,300
Renos & Furnishing
$10,750
Closing Costs
$16,545
Total
$137,595
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.96%
Cap Rate
12.97%
STR Tax Calculator (USA)
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
$26,175
Deductible property tax
$5,460
Your total deduction
$21,766
Your adjusted annual income
$150,000 - $21,766 = $128,234
Taxes on $128,234 (30%)
$38,470
Your old tax bill
$45,000
Your new tax bill
$38,470
Estimated tax savings
$6,530
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:
2.1 sqft
Year built:
2002
Size:
2,474 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Baseboard, Oil
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 2.1 sqft
- Building area: 2,474 sqft
- Garage: No
- Heating: Baseboard, oil
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ductless
- View: Other
- Parking: Other, Driveway
- Amenities: Washer, Range, Dryer, Dishwasher
- Price per square foot: $223
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 51488983522
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $468,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $552,000
Schools
- High School: Saugerties Senior High School with 6/10 star rating