BNBCalc Short Term Rental Investment Analysis 132 Chambers Street, Newburgh, NY

6 bed • 2 bath • 18 guests • $399,000

BNB

Calc

Annual Revenue

$199,182

Profit (Cash Flow)

$132,693

Cap Rate

40.0%

Annual Revenue

$199,182

AirDNA projects $524/night at 55% occupancy ($105,263). Airbtics projects $854/night at 49% occupancy ($152,840). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $894 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$74,102	$133,076	$203,794	$425,730
Occupancy	33%	49%	61%	73%
Nightly Rate	$603	$732	$894	$1,568

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Withers Mansion Large Groups - Hudson River Views!	$72,764	$290	67%	7	4	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (210)
Stunning historic Victorian house in Newburgh	$80,129	$653	33%	6	4	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Chateau Montreau on Hudson	$183,369	$1,498	33%	7	4	2	$399	✅	❌	❌	Y / Y	⭐️ 5 (55)
West Point - Warwick Valley Winery and Distillery!	$132,166	$709	48%	7	6	1	$380	✅	✅	✅	Y / Y	⭐️ 5 (56)
Luxurious family home with stunning river views.	$144,637	$1,985	19%	6	5	2	$150	✅	✅	✅	Y / Y	⭐️ 4.7 (19)
Hamptons on the Hudson: Pool, SPA, BBQ, Views!	$362,944	$1,552	63%	6	5	1	$500	✅	✅	✅	Y / Y	⭐️ 4.9 (25)
Mountain Retreat/Pool/Spa/Fire Pits/Game Court/etc	$244,443	$2,284	28%	6	4	2	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (148)
mountaintop zen -best fall views-hottub-gameroom	$53,856	$495	27%	6	4	1	$260	❌	✅	✅	Y / Y	⭐️ 4.8 (70)
Waterfront Renovated Hudson Valley House & Barn	$126,354	$830	41%	6	4	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (145)
Mansion, Heated Pool, HotTub, FirePit, Huge B'yard	$257,535	$1,228	57%	7	5	2	$450	✅	✅	❌	Y / Y	⭐️ 4.8 (95)
Spacious Family Oasis ~ Hot Tub, Htd Pool ~ Gazebo	$136,082	$648	56%	7	4	2	$325	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
River Front Renovated Huge House & Barn!	$127,075	$992	35%	6	3	14	$260	❌	❌	✅	Y / Y	⭐️ 5 (4)
Spiti Helios: luxury retreat w/hot tub & pool	$105,881	$891	32%	6	4	1	$318	✅	✅	❌	Y / Y	⭐️ 5 (38)
6 bedroom nice big colonial house	$62,200	$389	42%	6	3	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (15)
20 min. Woodbury Commons. 40 Min. Mt Creek.	$70,294	$582	33%	7	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (108)
New Farmhouse-Hot Tub, King Beds, Game Room & View	$171,335	$725	64%	6	5	1	$275	❌	✅	✅	Y / Y	⭐️ 5 (33)
Luxury in the Woods, Pool, Privacy & Peace	$83,357	$276	81%	6	3	1	$350	✅	❌	✅	Y / Y	⭐️ 4.7 (75)
Cozy Riverfront Victorian in the Hudson Valley	$110,627	$468	64%	6	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (150)
Hudson Valley Oasis - Sauna, Hot Tub, Heated Pool!	$98,353	$734	36%	6	5	3	$495	✅	✅	✅	Y / Y	⭐️ 5 (85)
Huge Historic House on 10 Acres, 90 mins from City	$135,982	$647	49%	6	5	2	$515	✅	❌	✅	Y / Y	⭐️ 4.9 (29)
Large House on 5 Acres with Heated Indoor Pool	$170,754	$767	60%	6	4	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (19)
NEW- 2 Side by Side Lake Houses - Sleeps 17	$178,916	$1,721	28%	6	4	2	$550	❌	❌	✅	Y / Y	⭐️ 5 (20)
Hudson Riverview Retreat	$226,825	$694	87%	6	5	2	$300	✅	✅	✅	Y / Y	⭐️ 4.9 (31)
76 peaceful acres in the Hudson Valley	$92,616	$610	41%	6	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (108)
Elegant Home w/7BRs, Game Room, Luxury Yard, Pool	$117,296	$544	56%	7	6	1	$400	✅	❌	❌	Y / Y	⭐️ 4.8 (33)
1834 Farm House	$192,124	$512	98%	6	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.9 (253)
Great Pool, Hot Tub, Yard, Gameroom, ~1hr/ NYC	$136,483	$731	50%	6	4	3	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (46)
6BR Sanctuary Amidst Nature's Majesty	$135,461	$718	50%	6	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (16)
Family Haven \| Pool Firepit \| Bonding Time Awaits	$109,619	$745	40%	6	4	2	$325	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
Farmhouse + Cabin ☆ Stunning View of Mohonk from HotTub	$169,520	$905	49%	7	5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (31)
Secluded Spacious NY Getaway w Heated Pool	$79,676	$852	25%	6	6	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (104)
Cold Spring Retreat	$214,486	$787	73%	6	5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (9)
Enchanting Lake Lodge w/ Turn-of-the-Century Charm	$289,164	$1,035	76%	7	4	1	$350	✅	❌	✅	Y / Y	⭐️ 4.5 (56)
Harmony House - A Luxury Retreat Back in Time	$87,950	$445	54%	7	5	2	$349	✅	❌	❌	Y / Y	⭐️ 5 (40)
Lake Mahopac house with lakefront & pontoon boat	$88,107	$864	27%	7	5	3	$375	❌	❌	❌	Y / Y	⭐️ 5 (6)
7BR/6BA: Cornwall, Pool, Fireplace, Stone patio	$107,682	$626	47%	7	6	2	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (4)
Serene Haven: Spacious, Indoor Pool, Pet-Friendly	$387,650	$1,716	61%	6	5	1	$285	✅	✅	✅	Y / Y	⭐️ 4.5 (17)
Secluded Sanctuary in Nature	$187,315	$839	61%	6	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Family Friendly 7 BR Victorian Home	$79,252	$401	54%	7	5	1	$50	✅	✅	❌	Y / Y	⭐️ 0 (0)
Private new modern farmhouse with amazing views	$91,476	$781	32%	7	5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)

Return Metrics

124.86% 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)	$132,693	$265,386	$398,079	$530,772	$663,465	$1,326,931	$3,980,795
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,919	$8,081	$12,499	$17,190	$22,170	$52,075	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$228,383	$377,566	$527,377	$677,841	$828,986	$1,596,029	$4,949,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

124.86%

Cap Rate

40%

Return on Investment

139.81%

132 Chambers St Newburgh, New York, 12550

6 bed • 2 bath • 18 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

652

Airbnb Investor Score

$132,693

Annual Profit

40.0%

Cap Rate

124.9%

Cash on Cash

$199,182

Annual Revenue

BNBCalc predicts this property will get $854 per night with 49% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$147,543

Avg annual revenue

49%

Avg occupancy rate

$854

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

$55k

$160k

$270k

$390k

$132,693

Profit

Revenue

$199,182

Operating Expenses

$39,574

Operating Income

$159,608

Mortgage & Taxes

$26,915

Profit (Cash Flow)

$132,693

$106,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$14,500

Closing Costs

$11,970

Total

$106,270

DSCR Ratio

Strong

5.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

124.86%

Cap Rate

40%

Return on Investment

139.81%

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

$18,937

Deductible property tax

$3,950

Your total deduction

-$91,164

Your adjusted annual income

$150,000 - -$91,164 = $241,164

Taxes on $241,164 (30%)

$72,349

Your old tax bill

$45,000

Your new tax bill

$72,349

Estimated tax savings

-$27,349

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:

1,742 sqft

Year built:

1880

Size:

2,292 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Natural Gas, Radiant

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 1,742 sqft

Building area: 2,292 sqft

Garage: No

Heating: Natural gas, radiant

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: On Street

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3311000180000005023.0000000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $296,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Horizon On The Hudson Magnet School with 3/10 star rating
Middle School: South Middle School with 3/10 star rating
High School: Newburgh Free Academy Main Campus with 3/10 star rating