BNBCalc Short Term Rental Investment Analysis 15 Vernon Ter, Poughkeepsie, NY 12601

4 bed • 2 bath • 12 guests • $340,000

BNB

Calc

Annual Revenue

$56,814

Profit (Cash Flow)

$12,813

Cap Rate

10.5%

Annual Revenue

$56,814

AirDNA projects $305/night at 51% occupancy ($56,813). Airbtics projects $469/night at 55% occupancy ($94,214). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $305 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,316	$89,659	$166,437	$233,986
Occupancy	40%	54%	70%	86%
Nightly Rate	$298	$441	$635	$729

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic 4BR Family Home Near Buttermilk Falls	$73,118	$226	88%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (202)
Black Walnut Tree Farm: Farmhouse on 50 Acres	$57,001	$305	49%	4	3	2	$302	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Highland Home: Seasonal Specials Await You!	$52,617	$344	40%	4	3	2	$230	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
200 Year Old House in the heart of New Paltz	$61,828	$452	36%	4	5	2	$260	❌	❌	✅	Y / Y	⭐️ 5 (118)
Spacious home 1 mile walk from Main St. New Paltz	$44,528	$284	42%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Mountain Views for Miles	$105,856	$710	40%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (93)
NEW Stunning Mntn Views, Heated Pool, H/Tub, Sauna	$131,310	$640	55%	4	3	2	$325	✅	✅	❌	Y / Y	⭐️ 5 (35)
The Rifton House	$86,235	$227	98%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Luxury Escape/Pool/ HotTub/Game Room/Fire Pit	$75,601	$626	31%	4	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (52)
Fun, Private & Modern Home, close to Rail Trail	$85,239	$637	36%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (39)
The Farmhouse New Paltz	$34,155	$206	44%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (132)
Entire lake house to yourself. Great for groups	$42,199	$276	38%	4	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (219)
Stunning Hudson Valley Retreat: Huge Deck, Views	$139,970	$456	82%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Stunning Country Home in the Hudson Valley	$168,086	$619	74%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
BEAUTIFUL MODERN VILLA WITH POOL SUANA HOT TUB...	$87,379	$286	79%	4	3	2	$225	✅	✅	✅	Y / Y	⭐️ 4.8 (124)
Unique Dome Home With Hot Tub & Piano, on 28 acres	$205,843	$776	71%	4	2	2	$425	❌	✅	✅	Y / Y	⭐️ 4.8 (44)
Skytop Lodge Family Ready	$67,890	$318	56%	4	4	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Hill House at Stone Mountain Farm	$47,052	$145	88%	4	2	2	$160	❌	❌	✅	N / Y	⭐️ 4.6 (51)
The Philip Johnson Wolfhouse	$140,051	$841	44%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (25)
Greycliff: Mohonk Preserve Getaway	$126,438	$532	58%	4	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (11)
Riverfront modern house with beautiful views	$134,251	$417	86%	4	3	1	$95	✅	✅	❌	Y / Y	⭐️ 4.8 (119)
Esopus Escape: Pool, Hot Tub & Media Room	$135,760	$557	65%	4	3	2	$264	✅	✅	✅	Y / Y	⭐️ 4.8 (108)
Mid-Century Oasis Hudson Valley w/ hot tub & pool	$170,958	$779	58%	4	4	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (45)
Stunning 1790 Stone House-4 bdrm, gourmet kitchen	$76,881	$389	54%	4	3	2	$325	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lavish Home with Mountain Views	$91,358	$746	33%	4	4	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (33)
Once in a Lifetime Hudson River Views	$232,519	$728	86%	4	4	2	$399	✅	✅	✅	Y / Y	⭐️ 5 (45)
Hudson Valley Retreat - Zen House \| With Hot Tub	$104,796	$663	42%	4	3	2	$300	❌	✅	✅	Y / Y	⭐️ 5 (59)
Green Sanctuary: Luxury Home Surrounded by Nature	$67,079	$325	53%	4	3	2	$257	❌	❌	✅	Y / Y	⭐️ 5 (20)
Modern Scandinavian Designer Villa on 6 acres	$127,121	$518	63%	4	3	3	$320	❌	❌	✅	Y / Y	⭐️ 5 (57)
Family Friendly Tzimmer in Rosendale	$65,968	$295	57%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
House of Cascade - One of a Kind stay w/ hot tub	$88,223	$431	54%	4	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (36)
Serene and Cozy Cabin Escape with Hot Tub	$136,832	$600	61%	4	3	2	$330	❌	✅	✅	Y / Y	⭐️ 4.9 (11)
These Two New Houses	$100,198	$282	96%	4	4	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (18)
Brick Manor	$96,514	$420	61%	4	3	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (28)
Beacon Beauty 4/2, Hot Tub,Pool,Wifi,1.5m to Town	$79,373	$300	70%	4	2	2	$230	✅	✅	✅	Y / Y	⭐️ 5 (108)
Renovated farmhouse w/hot tub Hudson Valley escape	$41,604	$193	53%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (188)

Return Metrics

14.44% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,812	$25,625	$38,437	$51,250	$64,062	$128,125	$384,377
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$363,012	$386,331	$409,964	$433,923	$458,216	$585,057	$1,209,647

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.44%

Cap Rate

10.51%

Return on Investment

29.71%

15 Vernon Ter Poughkeepsie, NY, 12601

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,631/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$12,812

Annual Profit

10.5%

Cap Rate

14.4%

Cash on Cash

$56,814

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $305/night at 51% occupancy.Projected nightly rate is $469/night at 55% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

40 Airbnb Comparables

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

$94,609

Avg annual revenue

55%

Avg occupancy rate

$469

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

$30k

$95k

$160k

$235k

$12,813

Profit

Revenue

$56,814

Operating Expenses

$21,066

Operating Income

$35,748

Mortgage & Taxes

$22,935

Profit (Cash Flow)

$12,813

$88,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$10,500

Closing Costs

$10,200

Total

$88,700

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.44%

Cap Rate

10.51%

Return on Investment

29.71%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$22,320

Your adjusted annual income

$150,000 - $22,320 = $127,680

Taxes on $127,680 (30%)

$38,304

Your old tax bill

$45,000

Your new tax bill

$38,304

Estimated tax savings

$6,696

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: -