BNBCalc Short Term Rental Investment Analysis 161 Excelsior Ave, Saratoga Springs, NY 12866

3 bed • 2 bath • 9 guests • $3,000

BNB

Calc

Annual Revenue

$46,532

Profit (Cash Flow)

$26,601

Cap Rate

893.4%

Annual Revenue

$46,532

AirDNA projects $279/night at 55% occupancy ($56,046). Airbtics projects $381/night at 45% occupancy ($62,621). Airbtics predicts this property will perform in the 65% revenue percentile

BNB Calc projects a 49% occupancy rate, $260 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,963	$43,333	$65,592	$95,238
Occupancy	37%	48%	57%	70%
Nightly Rate	$198	$233	$295	$353

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW walking distance to track 2 bedroom	$45,155	$234	47%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (66)
Airy, Open, and Welcoming Eastside Saratoga Gem #A	$24,793	$166	37%	2	1	1	$50	❌	❌	❌	N / N	⭐️ 4.8 (135)
Saratoga Springs - Walk to Downtown & Track!	$45,808	$214	53%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
Wake up at the Track on Historic Union Ave!!!	$173,366	$549	82%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (129)
Great Saratoga Location	$25,034	$228	30%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (79)
Downtown Saratoga 2 Bedroom APT	$41,940	$268	42%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (67)
Perfectly located modern 2 BR Apt. Walk everywhere	$27,849	$233	31%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (45)
The Callahan House: A Saratoga summer retreat	$85,330	$305	71%	2	1	3	$150	❌	❌	❌	N / Y	⭐️ 5 (26)
Lovely 2 BR Apartment in the Heart of Saratoga	$45,792	$213	51%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Regent St. Carriage House	$66,628	$286	61%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
The Equestrian by Saratoga Stays - Private Balcony	$34,422	$184	49%	2	1	1	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Saratoga Charmer Walk to Broadway and Race Track	$48,817	$351	38%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (266)
Saratoga Springs Apartment - Walk Downtown!	$47,737	$173	69%	2	1	2	$100	❌	❌	❌	N / N	⭐️ 5 (77)
East Side 2BR Apt, Easy Walk to Downtown and Track	$25,968	$144	48%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (19)

Return Metrics

289.45% 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)	$26,600	$53,201	$79,801	$106,402	$133,002	$266,005	$798,016
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,400	$2,400	$2,400	$2,400	$2,400	$2,400	$2,400
Down Payment	$600	$600	$600	$600	$600	$600	$600
Property Appreciation	$90	$182	$278	$376	$477	$1,031	$4,281
Total Return	$29,690	$56,383	$83,079	$109,778	$136,480	$270,037	$805,298

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

289.45%

Cap Rate

893.43%

Return on Investment

290.75%

161 Excelsior Ave Saratoga Springs, NY, 12866

3 bed • 2 bath • 9 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

8735

Airbnb Investor Score

$26,600

Annual Profit

893.4%

Cap Rate

289.5%

Cash on Cash

$46,532

Annual Revenue

This property is projected to be in the top 65% revenue percentile compared to similar properties nearby.
Projected nightly rate is $279/night at 55% occupancy.Projected nightly rate is $381/night at 45% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$51,745

Avg annual revenue

49%

Avg occupancy rate

$260

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

$25k

$75k

$120k

$175k

$26,601

Profit

Revenue

$46,532

Operating Expenses

$19,729

Operating Income

$26,803

Mortgage & Taxes

$202

Profit (Cash Flow)

$26,601

$9,190

Cash Investment

Down Payment

$600

Renos & Furnishing

$8,500

Closing Costs

$90

Total

$9,190

DSCR Ratio

Strong

132.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

289.45%

Cap Rate

893.43%

Return on Investment

290.75%

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

$142

Deductible property tax

$30

Your total deduction

-$25,130

Your adjusted annual income

$150,000 - -$25,130 = $175,130

Taxes on $175,130 (30%)

$52,539

Your old tax bill

$45,000

Your new tax bill

$52,539

Estimated tax savings

-$7,539

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -