131 NY-208 New Paltz, New York, 12561
8 bed • 4 bath • 10 guests
Est. $2,638/mo
Inquire about this property
Contact Agent
$629,200
Zestimate
Airbnb Investor Score
$163,860
Annual Profit
36.5%
Cap Rate
112.6%
Cash on Cash
$246,715
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,254/night at 42% occupancy.Projected nightly rate is $1,299/night at 52% occupancy.
Top 42% of comparables
Top 42% of comparables
Seasonality
Sign up to view the full seasonality chart
17
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$242,071
Avg annual revenue
52%
Avg occupancy rate
$1,299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$110k
$210k
$310k
$420k
Sign up to see the data on 17 all comparables
$163,861
Profit
Revenue
$246,715
Operating Expenses
$45,753
Operating Income
$200,962
Mortgage & Taxes
$37,101
Profit (Cash Flow)
$163,861
$145,500
Cash Investment
Down Payment
$110,000
Renos & Furnishing
$19,000
Closing Costs
$16,500
Total
$145,500
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
112.61%
Cap Rate
36.53%
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
$26,104
Deductible property tax
$5,445
Your total deduction
-$106,751
Your adjusted annual income
$150,000 - -$106,751 = $256,751
Taxes on $256,751 (30%)
$77,025
Your old tax bill
$45,000
Your new tax bill
$77,025
Estimated tax savings
-$32,025
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:
2.78 sqft
Year built:
1930
Size:
2,736 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
Other, Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: 2.78 sqft
- Building area: 2,736 sqft
- Garage: No
- Heating: Other, other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $229
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 513889864132
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $442,540
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $629,200
Schools
- Middle School: New Paltz Middle School with 6/10 star rating
- High School: New Paltz Senior High School with 7/10 star rating