BNBCalc Short Term Rental Investment Analysis 1343 N Clinton Ave, Rochester, NY 14621

4 bed • 2 bath • 12 guests • $110,000

BNB

Calc

Annual Revenue

$37,047

Profit (Cash Flow)

$11,130

Cap Rate

16.9%

Annual Revenue

$37,047

AirDNA projects $207/night at 49% occupancy ($37,046). Airbtics projects $237/night at 51% occupancy ($44,147). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,838	$41,173	$55,359	$107,227
Occupancy	43%	54%	61%	76%
Nightly Rate	$173	$202	$239	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clean/ Beautiful 4 bedroom, 2 bath, huge kitchen.	$25,496	$162	43%	4	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxury * Seven Chandelier * Mansion	$107,438	$564	50%	4	4	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (69)
Charming apartment in Rochester, NY sleeps 13+	$47,394	$202	55%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
MM Properties: Charlotte dreams	$40,386	$235	45%	4	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (23)
Luxury 4 Beds/3.bathh w/ pool table free parking	$39,782	$182	56%	4	4	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (99)
Luxury living 4 beds in Downtown w/ pool table	$54,410	$260	54%	4	4	1	$100	✅	❌	✅	Y / N	⭐️ 4.5 (23)
Luxury Entertaining 4BR House	$61,059	$222	74%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (61)
Charming Cape Cod / Near Charlotte Beach	$48,532	$170	78%	4	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Yellow House - 5 bedrooms - 2 Full Baths	$39,461	$241	44%	4	2	3	$100	❌	❌	✅	N / N	⭐️ 4.8 (15)
Huge Entire house MAIN St. 4 Beds in Art District	$32,201	$106	83%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (17)
PARK AVE Getaway 4 bdrm/2.5 bath, AC, Parking	$33,869	$159	55%	4	3	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (9)
Large centrally located house	$109,367	$446	67%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.6 (3)

Return Metrics

31.09% 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)	$11,130	$22,260	$33,391	$44,521	$55,651	$111,303	$333,911
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000	$88,000
Down Payment	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000	$22,000
Property Appreciation	$3,300	$6,699	$10,199	$13,805	$17,520	$37,830	$156,998
Total Return	$124,430	$138,959	$153,591	$168,327	$183,172	$259,134	$600,910

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.09%

Cap Rate

16.86%

Return on Investment

43.32%

1343 N Clinton Ave Rochester, NY, 14621

4 bed • 2 bath • 12 guests

Purchase Price

Est. $528/mo

This property is for sale!

Contact Agent

192

Airbnb Investor Score

$11,130

Annual Profit

16.9%

Cap Rate

31.1%

Cash on Cash

$37,047

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 49% occupancy.Projected nightly rate is $237/night at 51% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$46,250

Avg annual revenue

51%

Avg occupancy rate

$237

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

$45k

$75k

$110k

$11,130

Profit

Revenue

$37,047

Operating Expenses

$18,496

Operating Income

$18,551

Mortgage & Taxes

$7,420

Profit (Cash Flow)

$11,130

$35,800

Cash Investment

Down Payment

$22,000

Renos & Furnishing

$10,500

Closing Costs

$3,300

Total

$35,800

DSCR Ratio

Strong

2.50

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

31.09%

Cap Rate

16.86%

Return on Investment

43.32%

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

$5,221

Deductible property tax

$1,089

Your total deduction

$1,216

Your adjusted annual income

$150,000 - $1,216 = $148,784

Taxes on $148,784 (30%)

$44,635

Your old tax bill

$45,000

Your new tax bill

$44,635

Estimated tax savings

$365

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: Yes

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: -