BNBCalc Short Term Rental Investment Analysis 12 Hough Street, Saint Johnsville, NY

6 bed • 4 bath • 18 guests • $45,000

BNB

Calc

Annual Revenue

$172,220

Profit (Cash Flow)

$133,116

Cap Rate

302.6%

Annual Revenue

$172,220

Airbtics projects $592/night at 56% occupancy ($121,085). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 56% occupancy rate, $842 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,216	$85,877	$191,598	$259,827
Occupancy	43%	47%	72%	81%
Nightly Rate	$385	$494	$721	$868

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 homes on large private mountain views getaway	$93,280	$385	66%	5	3.5	3	$139	❌	✅	✅	Y / Y	⭐️ 5 (160)
Mansion on lake with hot tub & stunning views.	$189,994	$1,538	33%	5	5.5	3	$600	✅	✅	❌	Y / Y	⭐️ 5 (9)
Country retreat near Otsego Lake and Cooperstown	$61,134	$274	59%	6	3.5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (18)
Spacious Adirondack Lodge with 70 Acres+ATV Trails	$55,307	$473	30%	5	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (37)
Lakeside Manor Cooperstown; Very Private. Tennis	$111,225	$680	44%	5	4.5	4	$575	❌	❌	❌	Y / Y	⭐️ 5 (21)
Snowmobile Haven Winter World Adirondack Lodge	$44,964	$273	45%	5	2	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (8)
Cozy getaway home	$36,046	$212	45%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Two Direct Otsego Lakefront Homes ~ Sleeps 14!	$187,346	$715	71%	7	5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (19)
Knotting Hill Farm	$230,580	$750	84%	6	3	2	$0	❌	❌	❌	N / Y	⭐️ 5 (1)
Group Stay at Grand Historic Estate	$128,681	$907	38%	5	4	2	$75	❌	❌	❌	N / Y	⭐️ 5 (4)
Canajoharie Home, Country living, inground pool	$104,436	$361	77%	5	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (13)
Large Lakefront Adirondack Home	$134,269	$494	72%	6	2.5	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (42)
Under the Hemlocks	$72,351	$448	43%	6	1.5	6	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Firefly Farms - Mohawk Valley	$126,126	$721	47%	5	3	3	$350	✅	✅	❌	Y / Y	⭐️ 0 (1)
2 Serene Lake Houses (side by side) on Otsego Lake	$248,037	$842	80%	7	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (11)
Bass Cove	$193,065	$525	100%	5	5	4	$75	❌	❌	✅	Y / Y	⭐️ 5 (6)

Return Metrics

525.11% 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)	$133,115	$266,231	$399,347	$532,462	$665,578	$1,331,157	$3,993,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000	$36,000
Down Payment	$9,000	$9,000	$9,000	$9,000	$9,000	$9,000	$9,000
Property Appreciation	$1,350	$2,740	$4,172	$5,647	$7,167	$15,476	$64,226
Total Return	$179,465	$313,971	$448,519	$583,110	$717,745	$1,391,633	$4,102,698

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

525.11%

Cap Rate

302.55%

Return on Investment

532.18%

12 Hough St Saint Johnsville, New York, 13452

6 bed • 4 bath • 18 guests

Purchase Price

Est. $216/mo

Inquire about this property

Contact Agent

4083

Airbnb Investor Score

$133,115

Annual Profit

302.6%

Cap Rate

525.1%

Cash on Cash

$172,220

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $592/night at 56% occupancy.

Occupancy Rate

Top 42% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

17 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$121,531

Avg annual revenue

56%

Avg occupancy rate

$592

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

$35k

$105k

$175k

$250k

$133,116

Profit

Revenue

$172,220

Operating Expenses

$36,069

Operating Income

$136,151

Mortgage & Taxes

$3,036

Profit (Cash Flow)

$133,116

$25,350

Cash Investment

Down Payment

$9,000

Renos & Furnishing

$15,000

Closing Costs

$1,350

Total

$25,350

DSCR Ratio

Strong

44.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

525.11%

Cap Rate

302.55%

Return on Investment

532.18%

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

$2,136

Deductible property tax

$445

Your total deduction

-$126,588

Your adjusted annual income

$150,000 - -$126,588 = $276,588

Taxes on $276,588 (30%)

$82,976

Your old tax bill

$45,000

Your new tax bill

$82,976

Estimated tax savings

-$37,976

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:

7,650 sqft

Year built:

1875

Size:

2,384 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 7,650 sqft

Building area: 2,384 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $18

Lot Info

Zoning: -

Land Use: -

Parcel Number: 273801851328

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $61,111

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools