BNBCalc Short Term Rental Investment Analysis 157 Claude Straight Rd, North Creek, NY, 12853

3 bed • 1 bath • 8 guests • $400,000

BNB

Calc

Annual Revenue

$55,050

Profit (Cash Flow)

$30,253

Cap Rate

8.6%

Annual Revenue

$55,050

AirDNA projects $284/night at 51% occupancy ($52,901). Airbtics projects $314/night at 48% occupancy ($55,049). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 48% occupancy rate, $314 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,591	$54,370	$79,774	$99,938
Occupancy	34%	46%	58%	69%
Nightly Rate	$216	$317	$366	$382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleeping Bear Cabin on North Creek	$30,410	$190	42%	3	1	3	$150	❌	❌	❌	N / N	⭐️ 5 (68)
Central Adirondack family retreat	$85,263	$364	64%	3	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Gore Mnt. Lake George Ski Resort Unit 6 Bldg. A	$53,442	$366	34%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (12)
Adirondack Chalet	$50,225	$194	69%	3	2	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (329)
The Amsterdam House	$52,170	$227	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (173)
Hot Tub and Pool Table @ Adirondack R&R Cozy Cabin	$67,249	$387	47%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (54)
The Alexander House 1887 Farmhouse in North Creek!	$37,825	$217	45%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (95)
6 Minutes to GORE - Perfect location!	$32,755	$241	34%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (47)
ADK Mt View- Gore Mt/Lake George	$76,082	$414	47%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (11)
Adirondack/Gore Chalet:Secluded Year Round Retreat	$48,970	$261	43%	3	1.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Secluded Preserve Home 5 minutes to Gore Mt!	$40,686	$333	32%	3	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (67)
North Creek Chalet w/ Fire Pit Near Gore Mountain!	$31,723	$216	38%	3	2	2	$171	✅	❌	❌	Y / Y	⭐️ 4.5 (80)
Gore Mountain Lift View Ski House: Wade St. 1	$27,864	$150	47%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (86)
Lodge close to Gore w/Hot Tub, Firepit & Fireplace	$69,464	$369	49%	3	2	1	$250	❌	✅	✅	Y / Y	⭐️ 5 (33)
Baker Brook Lodge. A rustic Adirondack getaway.	$26,613	$172	41%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (221)
Camp Shady - in the Adirondacks	$56,486	$202	75%	3	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (235)
Cozy cabin w/amazing Gore view!	$58,929	$297	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Rustic North Creek Getaway ~ 4 Mi to Gore Mtn!	$65,416	$320	55%	3	2	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (25)
Gore Mountain Lift View Ski Apt: Main St 1&2 Combo	$58,094	$269	56%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 0 (1)
Large, chic 4-bed in the heart of the Adirondacks	$33,467	$152	58%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Serenity On The Waters Edge	$108,613	$290	98%	3	2	7	$140	❌	❌	✅	Y / Y	⭐️ 5 (12)
Gore Mnt. Lake George Ski Resort 64 Bldg. H	$59,380	$382	41%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (16)
A Place in the Woods, 2.7 Mi to Gore Ski Access Rd	$34,324	$203	42%	3	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (198)
Gore Mnt. Lake George Ski Resort 25 Bldg. L	$58,843	$374	42%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Pine Ridge at Gore Mountain	$73,850	$342	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Gore Mountain Townhouse	$107,977	$281	100%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
ADK cottage 5 minutes from Gore!	$41,505	$210	54%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Gore Mountain Getaway3: Skiing, Hiking, Mtn biking	$36,629	$314	31%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (6)
Welcome to our 1850 Farmhouse! 6 Beds	$41,643	$326	34%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
GuestHouse w/pool&spa 4mi Gore Pets Allowed!	$110,913	$947	32%	3	2	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (75)
Gore Mnt. Lake George Ski Resort- 58 Bldg H	$61,640	$356	46%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (3)
Gore Mnt. Lake George Ski Resort 46 Bldg. G	$112,447	$528	58%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Gore Mountain Cabin: Game Room & Fire Pit	$85,965	$367	64%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Comfy Getaway 5 Minutes to Gore Mt., Sleeps 9+	$37,528	$299	33%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (45)
Antler Lake House	$89,076	$343	70%	3	1	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (27)
Gore Mnt Lake George Ski resort- 49 Bldg. P	$67,852	$352	52%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

30.17% 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)	$30,253	$60,506	$90,759	$121,012	$151,265	$302,531	$907,593
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$442,253	$484,866	$527,850	$571,216	$614,975	$840,097	$1,878,498

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.17%

Cap Rate

8.55%

Return on Investment

45.71%

157 Claude Straight Rd North Creek, New York, 12853

3 bed • 1 bath • 8 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

113

Airbnb Investor Score

$5,981

Annual Profit

8.6%

Cap Rate

30.2%

Cash on Cash

$55,050

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $284/night at 51% occupancy.Projected nightly rate is $314/night at 48% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$56,091

Avg annual revenue

48%

Avg occupancy rate

$314

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

$20k

$50k

$80k

$115k

$30,253

Profit

Revenue

$55,050

Operating Expenses

$20,836

Operating Income

$34,213

Mortgage & Taxes

$3,960

Profit (Cash Flow)

$30,253

$88,250

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,250

Total

$88,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.17%

Cap Rate

8.55%

Return on Investment

45.71%

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

$20,587

Deductible property tax

$3,960

Your total deduction

$35,138

Your adjusted annual income

$150,000 - $35,138 = $114,862

Taxes on $114,862 (30%)

$34,458

Your old tax bill

$45,000

Your new tax bill

$34,458

Estimated tax savings

$10,542

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:

10.52 sqft

Year built:

Size:

Type:

LOT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: LOT

Stories: -

Lot size: 10.52 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: Water

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 83.139.3

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $45,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools