BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 118 Meehan Rd

3 bed β€’ 2 bath β€’ 6 guests β€’ $425,000

BNB

Calc

Annual Revenue

$61,156

Profit (Cash Flow)

-$4,360

Cap Rate

6.7%

Annual Revenue

$61,156

AirDNA projects $322/night at 52% occupancy ($61,156). Airbtics projects $294/night at 48% occupancy ($51,543). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 52% occupancy rate, $322 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,099$49,187$79,481$96,628
Occupancy29%47%67%71%
Nightly Rate$231$281$304$351

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Secluded Streamside Home w/ Hot Tub

No image available

$68,531
$243
71%
332$175βŒβœ…βœ…Y / Y⭐️ 5 (43)
Cozy Catskills Cottage with Mountain Views

No image available

$59,566
$210
69%
322$150βŒβŒβœ…Y / Y⭐️ 5 (83)
Catskills Chalet

No image available

$74,795
$326
62%
332$200βŒβœ…βœ…Y / Y⭐️ 5 (23)
Whitetail Chalet - Privacy, Firepit & Mountain Vie

No image available

$82,504
$578
38%
332$175βŒβŒβœ…Y / Y⭐️ 5 (5)
NEW! Serene Catskills Retreat w/ Private Hot Tub!

No image available

$29,895
$190
43%
332$0βŒβœ…βœ…Y / Y⭐️ 4.8 (6)
Catskills Privacy & 5min To Town, 3 BR/2 BA, AC

No image available

$60,508
$275
51%
321$180βŒβœ…βœ…Y / Y⭐️ 5 (152)
Designer Chalet with Hot Tub By Summer

No image available

$88,631
$299
79%
322$200βŒβœ…βœ…Y / Y⭐️ 5 (19)

Return Metrics

-3.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,360-$8,720-$13,081-$17,441-$21,801-$43,603-$130,810
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$339,999$339,999$339,999$339,999$339,999$339,999$339,999
Down Payment$85,000$85,000$85,000$85,000$85,000$85,000$85,000
Property Appreciation$12,750$25,882$39,408$53,341$67,691$146,164$606,586
Total Return$433,389$442,161$451,327$460,899$470,889$527,561$900,776

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.45%

Cap Rate

6.68%

Return on Investment

9.12%

property-location

118 Meehan Rd Margaretville, New York, 12455

3 bed β€’ 2 bath β€’ 6 guests

Est. $2,038/mo

Agent

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.87

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%

Profit (Cummulative)

-$4,360

$340,000

$20,000

$12,750

$0

Total Gain

$11,524

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

$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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
103 Kapitko Road Spur311,032-217,8001925$90,000214
2 Olga Dr221,120-227,3831990$72,50057
216 Miracle Rd211,190-269,2011965$270,000120
358 Big D Rd311,152-222,1561976$140,00098
8 Bill Stahl211,008-46,6091971$98,000-
2623 E Hubbell Hill Rd21746-46,6091970$0-
2622 E Hubbell Hill Rd11864-34,4121975$180,000194
180 Meehan Rd521,547-186,4371979$375,00046
139 White Tail Ln311,019-146,7971974$0-
655 Piacquadio Rd311,350-228,6901979$315,00086

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