BNBCalc Short Term Rental Investment Analysis 125-127 Gregory St, Rochester, NY 14620

6 bed • 2 bath • 18 guests • $249,900

BNB

Calc

Annual Revenue

$61,712

Profit (Cash Flow)

$23,152

Cap Rate

16.0%

Annual Revenue

$61,712

AirDNA projects $352/night at 48% occupancy ($61,711).

BNB Calc projects a 48% occupancy rate, $352 rate per night.

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

Return Metrics

32.16% 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)	$23,151	$46,303	$69,454	$92,606	$115,758	$231,516	$694,549
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920
Down Payment	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980
Property Appreciation	$7,497	$15,218	$23,172	$31,364	$39,802	$85,944	$356,672
Total Return	$280,548	$311,422	$342,527	$373,871	$405,460	$567,361	$1,301,122

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.16%

Cap Rate

16.01%

Return on Investment

45.99%

125-127 Gregory St Rochester, NY, 14620

6 bed • 2 bath • 18 guests

Purchase Price

Est. $1,199/mo

This property is for sale!

Contact Agent

187

Airbnb Investor Score

$23,151

Annual Profit

16.0%

Cap Rate

32.2%

Cash on Cash

$61,712

Annual Revenue

Projected nightly rate is $352/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$23,152

Profit

Revenue

$61,712

Operating Expenses

$21,703

Operating Income

$40,009

Mortgage & Taxes

$16,857

Profit (Cash Flow)

$23,152

$71,977

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$14,500

Closing Costs

$7,497

Total

$71,977

DSCR Ratio

Strong

2.37

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.16%

Cap Rate

16.01%

Return on Investment

45.99%

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

$11,861

Deductible property tax

$2,474

Your total deduction

$3,607

Your adjusted annual income

$150,000 - $3,607 = $146,393

Taxes on $146,393 (30%)

$43,918

Your old tax bill

$45,000

Your new tax bill

$43,918

Estimated tax savings

$1,082

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:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -