12 Browns Rd Walden, New York, 12586-3000
3 bed • 2 bath • 9 guests
Est. $1,655/mo
Inquire about this property
Contact Agent
$366,100
Zestimate
$54,567
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $332/night at 45% occupancy.Projected nightly rate is $342/night at 60% occupancy.
Top 78% of comparables
Top 41% 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.
$74,839
Avg annual revenue
60%
Avg occupancy rate
$342
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$75k
$115k
$165k
Sign up to see the data on 40 all comparables
-$1,519
Profit
Revenue
$54,567
Operating Expenses
$26,705
Operating Income
$27,863
Mortgage & Taxes
$29,381
Profit (Cash Flow)
-$1,519
$136,800
Cash Investment
Down Payment
$69,000
Renos & Furnishing
$57,450
Closing Costs
$10,350
Total
$136,800
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.11%
Cap Rate
8.07%
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
$19,695
Deductible property tax
$6,900
Your total deduction
$41,632
Your adjusted annual income
$150,000 - $41,632 = $108,368
Taxes on $108,368 (30%)
$32,511
Your old tax bill
$45,000
Your new tax bill
$32,511
Estimated tax savings
$12,489
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:
165,528 sqft
Year built:
1840
Size:
2,694 sqft
Type:
SFR
Parking:
3
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 26 Acorn Dr | 4 | 4 | 2,436 | - | 95,832 | 1966 | $550,000 | - |
| 159 Berea Rd | 3 | 2 | 1,697 | - | 43,560 | 1985 | $0 | - |
| 23 Van Dale Ct | 4 | 4 | 2,240 | - | 466,092 | 1988 | $450,000 | - |
| 67 Van Wert Ln | 3 | 3 | 0 | - | 1,755,468 | 1973 | $235,000 | 50 |
| 101 Berea Rd | 3 | 2 | 1,924 | - | 29,250 | 1960 | $0 | - |
| 97 Browns Rd | 4 | 3 | 392,040 | - | 91,476 | 2011 | $540,000 | 158 |
| 312 Coldenham Rd | 3 | 1 | 1,408 | - | 57,064 | 1872 | $1,100,000 | - |
| 7 Browns Rd | 4 | 4 | 4,989 | - | 135,036 | 1970 | $345,000 | - |
| 237 Berea Rd | 3 | 3 | 3,352 | - | 191,664 | 1981 | $550,000 | 84 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 165,528 sqft
- Building area: 2,694 sqft
- Garage: Yes
- Heating: Hot water
- Pool: Yes
- Fireplaces: 3
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RA5
- Land Use: Residential
- Parcel Number: 334289 14-1-73
- Flood Zone: No
Tax Info
- Year Assessed: 2021
- Assessed Value: $146,400
- County Est. Land Value: $122,867
- Assessed Land Value: $51,600
- County Est. Structure Value: $225,733
Market Estimate: $435,006
Ownership
- Name: Jon Olsen
- Owner Occupied: Yes
- Owner Mailing Address: 12 Browns Rd, Walden, Ny 12586
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No