118 Meehan Rd Margaretville, New York, 12455
3 bed β’ 2 bath β’ 6 guests
Est. $2,038/mo

Inquire about this property
Contact Agent
$413,000
Zestimate
$61,156
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $322/night at 52% occupancy ($61,156.45). Airbtics projects $294/night at 48% occupancy ($51,543).
Top 41% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$53,781
Avg annual revenue
48%
Avg occupancy rate
$294
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$90k
Sign up to see the data on 10 all comparables
-$4,360
Profit
Revenue
$61,156
Operating Expenses
$32,739
Operating Income
$28,418
Mortgage & Taxes
$32,778
Profit (Cash Flow)
-$4,360
$126,250
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$20,000
Closing Costs
$21,250
Total
$126,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.45%
Cap Rate
6.68%
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
$25,285
Deductible property tax
$4,250
Your total deduction
$111,166
Your adjusted annual income
$150,000 - $111,166 = $38,834
Taxes on $38,834 (30%)
$11,650
Your old tax bill
$45,000
Your new tax bill
$11,650
Estimated tax savings
$33,350
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:
62,726 sqft
Year built:
1984
Size:
1,248 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
103 Kapitko Road Spur | 3 | 1 | 1,032 | - | 217,800 | 1925 | $90,000 | 214 |
2 Olga Dr | 2 | 2 | 1,120 | - | 227,383 | 1990 | $72,500 | 57 |
216 Miracle Rd | 2 | 1 | 1,190 | - | 269,201 | 1965 | $270,000 | 120 |
358 Big D Rd | 3 | 1 | 1,152 | - | 222,156 | 1976 | $140,000 | 98 |
8 Bill Stahl | 2 | 1 | 1,008 | - | 46,609 | 1971 | $98,000 | - |
2623 E Hubbell Hill Rd | 2 | 1 | 746 | - | 46,609 | 1970 | $0 | - |
2622 E Hubbell Hill Rd | 1 | 1 | 864 | - | 34,412 | 1975 | $180,000 | 194 |
180 Meehan Rd | 5 | 2 | 1,547 | - | 186,437 | 1979 | $375,000 | 46 |
139 White Tail Ln | 3 | 1 | 1,019 | - | 146,797 | 1974 | $0 | - |
655 Piacquadio Rd | 3 | 1 | 1,350 | - | 228,690 | 1979 | $315,000 | 86 |
Property Details
- MLS Status: property-details-mls-status-pending
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 62,726 sqft
- Building area: 1,248 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R5
- Land Use: Residential
- Parcel Number: 124689 262.-1-8.8
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2020
- Assessed Value: $129,800
- County Est. Land Value: $42,644
- Assessed Land Value: $29,600
- County Est. Structure Value: $144,356
Market Estimate: $133,186