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 142 Park Rd, Pittsford, NY 14534

3 bed β€’ 3 bath β€’ 9 guests β€’ $5,500

BNB

Calc

Annual Revenue

$78,345

Profit (Cash Flow)

$54,109

Cap Rate

990.5%

Annual Revenue

$78,345

AirDNA projects $332/night at 54% occupancy ($65,480). Airbtics projects $330/night at 65% occupancy ($78,344). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 65% occupancy rate, $330 rate per night.

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

Percentiles25%50%75%90%
Revenue$54,883$69,558$91,810$150,843
Occupancy58%60%66%93%
Nightly Rate$247$304$366$430

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Newly Renovated Ranch in Powder Mill Park

No image available

$58,614
$246
63%
323$200βŒβŒβœ…Y / Y⭐️ 4.8 (14)
Charming Pittsford Home-Indoor Pool

No image available

$88,927
$246
95%
333$175βœ…βŒβœ…Y / Y⭐️ 4.8 (71)
Perfectly Appointed Luxury Ranch

No image available

$79,715
$363
60%
332$0❌❌❌Y / Y⭐️ 5 (53)
Pittsford Village, Porch Life and Records!

No image available

$79,497
$298
68%
321$130βŒβŒβœ…Y / Y⭐️ 5 (73)
Renovated Ranch-open floor plan!

No image available

$85,435
$251
93%
321$0βŒβŒβœ…Y / Y⭐️ 5 (46)
Charming 4 Bed Home in Pittsford Village

No image available

$90,021
$559
44%
323$0❌❌❌Y / Y⭐️ 5 (8)
*Luxury Pittsford Village 3Br at the Demler House*

No image available

$82,490
$416
52%
323$140❌❌❌Y / Y⭐️ 5 (22)
Lux Pittsford Gem Spacious beautiful interior

No image available

$53,121
$246
59%
322$0βŒβœ…βŒY / Y⭐️ 4.9 (133)
Modern newly renovated whole house BEST location!

No image available

$82,160
$368
61%
322$0βŒβŒβœ…Y / Y⭐️ 5 (36)
Contemporary/Modern 3 bedroom Family Custom home.

No image available

$65,807
$310
58%
344$0❌❌❌Y / Y⭐️ 4.8 (14)

Return Metrics

540.27% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$54,108$108,217$162,326$216,435$270,544$541,089$1,623,269
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,400$4,400$4,400$4,400$4,400$4,400$4,400
Down Payment$1,100$1,100$1,100$1,100$1,100$1,100$1,100
Property Appreciation$165$334$509$690$876$1,891$7,849
Total Return$59,773$114,052$168,336$222,626$276,920$548,481$1,636,619

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

540.27%

Cap Rate

990.54%

Return on Investment

542.46%

property-location

142 Park Rd Pittsford, NY, 14534

3 bed β€’ 3 bath β€’ 9 guests

Est. $26/mo

Agent

This property is for sale!

Contact Agent

10281

Airbnb Investor Score

$54,108

Annual Profit

990.5%

Cap Rate

540.3%

Cash on Cash

$78,345

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $332/night at 54% occupancy ($65,480.94). Airbtics projects $330/night at 65% occupancy ($78,344).

Top 31% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$76,578

Avg annual revenue

65%

Avg occupancy rate

$330

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$50k

$65k

$75k

$90k

Sign up to see the data on 10 all comparables

$54,109

Profit

Revenue

$78,345

Operating Expenses

$23,865

Operating Income

$54,480

Mortgage & Taxes

$371

Profit (Cash Flow)

$54,109

$10,015

Cash Investment

Down Payment

$1,100

Renos & Furnishing

$8,750

Closing Costs

$165

Total

$10,015

DSCR Ratio

Strong

146.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

540.27%

Cap Rate

990.54%

Profit (Cummulative)

$54,109

$4,400

$8,750

$165

$0

Total Gain

$54,328

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

$261

Deductible property tax

$54

Your total deduction

-$50,315

Your adjusted annual income

$150,000 - -$50,315 = $200,315


Taxes on $200,315 (30%)

$60,095

Your old tax bill

$45,000

Your new tax bill

$60,095


Estimated tax savings

-$15,095

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • 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: -