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 126 N Montgomery St, Walden, NY 12586

2 bed • 1 bath • 6 guests • $2,300

BNB

Calc

Annual Revenue

$33,193

Profit (Cash Flow)

$15,043

Cap Rate

660.8%

Annual Revenue

$33,193

Revenue data could not be found for this address

BNB Calc projects a 64% occupancy rate, $142 rate per night.

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

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Trek by 127 Cabin Co.

No image available

$48,646
$146
85%
101$75❌❌✅N / N⭐️ 5 (214)
The Step by 127 Cabin Co.

No image available

$43,019
$137
79%
101$70❌❌✅N / N⭐️ 5 (402)
Pharmhouse private studio near Gunks and New Paltz

No image available

$24,627
$133
47%
101$40❌❌❌N / N⭐️ 5 (52)
Sunny 1 Bedroom steps away from trail entrance

No image available

$63,067
$208
81%
122$100❌❌✅Y / Y⭐️ 5 (32)
Special Nest w Private Entrance River View Porches

No image available

$39,751
$112
92%
121$100❌❌✅Y / Y⭐️ 4.8 (148)
The Shack at Water Street

No image available

$56,746
$218
70%
122$149❌❌❌N / Y⭐️ 5 (253)
Perfect Country Cabin getaway. Large Fenced yard.

No image available

$61,361
$272
59%
122$125❌❌✅Y / Y⭐️ 4.9 (253)
Hudson Valley's own Walden Pond

No image available

$22,269
$78
74%
112$50✅❌✅N / Y⭐️ 4.4 (304)
Hudson Valley Apartment in Quiet Hamlet

No image available

$23,219
$139
45%
111$30❌❌❌Y / Y⭐️ 4.9 (130)
Beautiful lodging in the Hudson Valley

No image available

$54,655
$251
57%
111$79✅❌✅N / Y⭐️ 5 (61)
Waterfront Gem: 1BR w/Private Balcony & Serenity

No image available

$30,437
$127
62%
112$70❌❌❌Y / Y⭐️ 5 (91)
Cute, Cozy, Lakefront cottage

No image available

$32,352
$181
48%
112$50❌❌❌Y / N⭐️ 5 (101)
The Lakeside Suite- Hudson Valley Restful Retreat

No image available

$34,157
$117
79%
112$65❌❌❌N / Y⭐️ 5 (50)
School Bus Glamp w/HotTub~15min to Gunks/New Paltz

No image available

$13,889
$103
34%
101$25❌✅❌N / N⭐️ 4.9 (101)
Hudson Valley Wine Cellar Experience

No image available

$49,893
$213
64%
112$0✅❌❌N / Y⭐️ 5 (41)
Log Cabin Apartment Great for Outdoor Enthusiasts

No image available

$37,975
$110
92%
112$50❌❌❌N / Y⭐️ 5 (136)
Cloud House - 1 Bd & 2 baths in New Paltz

No image available

$28,703
$127
56%
122$100❌❌❌N / Y⭐️ 4.7 (30)
Studio attached to house with Hot tub access

No image available

$18,511
$144
30%
111$100✅✅✅N / N⭐️ 4.8 (37)
Fern - Kos Retreats @ Frogs Hollow Farm

No image available

$40,199
$174
62%
112$55❌❌✅N / Y⭐️ 5 (250)
Bluebell - Kos Retreats @ Frogs Hollow Farm

No image available

$33,670
$208
43%
112$55❌❌✅N / Y⭐️ 5 (239)
Majestic Mountain Views: Hudson Valley Getaway

No image available

$25,598
$135
50%
112$89❌❌❌Y / Y⭐️ 4.9 (44)
Cozy Studio at Yoga Center + Hot Tub + Mtn Views

No image available

$55,708
$216
68%
111$50❌✅❌Y / Y⭐️ 5 (89)
Cozy Country Efficency in Hudson Valley

No image available

$33,714
$128
70%
111$40❌❌✅N / Y⭐️ 4.9 (164)
Just Around The Corner

No image available

$28,280
$135
55%
112$85❌❌❌Y / Y⭐️ 4.9 (147)
Glenbrook Country Villa

No image available

$22,344
$111
55%
111$0❌❌✅N / Y⭐️ 5 (507)
Lux tiny cottage at DiR mini Farm in Gardiner NY

No image available

$52,259
$172
79%
112$120❌❌✅Y / Y⭐️ 5 (298)
Tiny House in Town of Newburgh

No image available

$29,598
$120
65%
111$35❌❌✅N / Y⭐️ 4.6 (66)
Private suite nearby beacon storm king

No image available

$13,736
$88
40%
112$50❌❌❌N / Y⭐️ 4.8 (69)
Grant - A Tranquil One Bedroom Steps from River

No image available

$27,746
$99
70%
111$95❌❌✅Y / Y⭐️ 5 (220)
City of Newburgh private townhouse apartment

No image available

$15,538
$110
37%
112$40❌❌❌N / Y⭐️ 4.8 (258)
Ela - a 1 Bed Escape, Washer/Dryer in Unit

No image available

$28,584
$90
77%
111$115❌❌❌Y / Y⭐️ 5 (148)
Sunflower Cottage Studio

No image available

$35,327
$115
82%
112$90❌❌✅Y / Y⭐️ 4.9 (33)
The 1772 Lefevre Stonehouse Suite

No image available

$36,249
$106
91%
111$35❌❌✅N / Y⭐️ 4.9 (667)
Unwind in a Bespoke Downtown Studio W Laundry

No image available

$48,563
$132
94%
111$90❌❌✅Y / Y⭐️ 4.8 (266)
Sunny 1BR apartment in the heart of Newburgh!

No image available

$24,010
$111
57%
111$85❌❌❌N / Y⭐️ 4.8 (93)
Beyond Expected-Pet friendly, Hosted by Rochel

No image available

$25,497
$150
43%
111$90❌❌✅Y / Y⭐️ 5 (41)
Romantic Riverfront Retreat | Fall Foliage Views

No image available

$35,803
$159
57%
111$105❌❌❌Y / Y⭐️ 4.9 (264)
New Paltz Guest Cabin Nestled In The Woods

No image available

$63,207
$230
73%
112$125❌❌❌Y / Y⭐️ 5 (122)

Return Metrics

221.9% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,043$30,086$45,129$60,172$75,215$150,430$451,292
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,840$1,840$1,840$1,840$1,840$1,840$1,840
Down Payment$460$460$460$460$460$460$460
Property Appreciation$69$140$213$288$366$791$3,282
Total Return$17,412$32,526$47,642$62,761$77,881$153,521$456,875

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

221.9%

Cap Rate

660.79%

Return on Investment

223.25%

property-location

126 N Montgomery St Walden, NY, 12586

2 bed • 1 bath • 6 guests

Est. $11/mo

Agent

This property is for sale!

Contact Agent

6471

Airbnb Investor Score

$15,043

Annual Profit

660.8%

Cap Rate

221.9%

Cash on Cash

$33,193

Annual Revenue

Revenue data could not be found for this address

Top 46% of comparables

Top 36% of comparables


40

Airbnb Comparables

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

$34,441

Avg annual revenue

61%

Avg occupancy rate

$145

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

$10k

$25k

$45k

$65k

Sign up to see the data on 40 all comparables

$15,043

Profit

Revenue

$33,193

Operating Expenses

$17,995

Operating Income

$15,198

Mortgage & Taxes

$155

Profit (Cash Flow)

$15,043

$6,779

Cash Investment

Down Payment

$460

Renos & Furnishing

$6,250

Closing Costs

$69

Total

$6,779

DSCR Ratio

Strong

97.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

221.9%

Cap Rate

660.79%

Profit (Cummulative)

$15,043

$1,840

$6,250

$69

$0

Total Gain

$15,135

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

$109

Deductible property tax

$23

Your total deduction

-$12,679

Your adjusted annual income

$150,000 - -$12,679 = $162,679


Taxes on $162,679 (30%)

$48,804

Your old tax bill

$45,000

Your new tax bill

$48,804


Estimated tax savings

-$3,804

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: Yes
  • 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: -