BNBCalc Short Term Rental Investment Analysis 16326 Ontario Shores Dr, Sterling, NY, 13156

3 bed • 2 bath • 6 guests • $328,800

BNB

Calc

Annual Revenue

$47,043

Profit (Cash Flow)

$23,993

Cap Rate

8.3%

Annual Revenue

$47,043

AirDNA projects $282/night at 35% occupancy ($36,049). Airbtics projects $230/night at 56% occupancy ($47,043). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $230 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,942	$46,667	$67,563	$93,221
Occupancy	42%	57%	69%	79%
Nightly Rate	$179	$219	$262	$315

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fair Haven White House	$42,322	$176	65%	3	2	1	$50	❌	❌	✅	Y / N	⭐️ 5 (150)
Spacious! Walk to Downtown Shops & Restaurants!	$42,979	$200	58%	3	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (46)
Home Sweet Home	$28,624	$99	79%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (72)
Waterfront beach-Cottage on Lake Ontario	$61,063	$194	86%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Stunning Lodge on Lake Ontario	$58,455	$250	63%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Beautiful, private home with large yard	$35,838	$136	72%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (168)
Open Concept /Spacious/ Private /Modern /Hardwoods	$41,571	$194	56%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (53)
The Navy 2	$23,870	$103	60%	3	1	1	$87	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
NEW! Beautiful 3 Bedrooom Home Near Downtown	$59,377	$227	70%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Winter Wonderland Log Cabin	$46,648	$187	62%	3	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (25)
Huge cabin, off the beaten path, yet convenient	$50,118	$307	44%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (96)
Large & Private 2 Bedroom home in Country Setting	$40,002	$221	49%	3	1.5	2	$69	❌	❌	✅	Y / N	⭐️ 4.5 (31)
Spacious and Basic 3 BR Home West Side of Oswego	$16,422	$97	43%	3	2	2	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (127)
Spacious House with PARKING- Ideal for Long Stays	$33,697	$99	93%	3	1.5	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (384)
Waterfront Get-A-Way	$84,828	$501	46%	3	2	3	$400	✅	✅	❌	N / Y	⭐️ 5 (47)
Charming 3 Bedroom Home: 6 Beds, Sleeps up to 12	$29,182	$106	72%	3	1	4	$170	❌	❌	✅	Y / Y	⭐️ 5 (63)
Lakefront Cottage- Come Relax at The Shore House	$92,211	$349	71%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
South end of Sodus Bay Sunday to Sunday rental	$38,855	$289	31%	3	1.5	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Home away from Home by Jess and Dennise	$30,850	$105	76%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (72)
Waterfront Getaway on Sodus Bay: Prime Location!	$41,481	$218	50%	3	1.5	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (33)
Upscale lodging near OSU	$33,711	$277	33%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (10)
Little Sodus Bay House	$34,656	$312	30%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Charming apt away from home	$27,832	$181	39%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (12)
* Stunning Historic 3 bedroom * downtown Oswego	$30,596	$222	36%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Port Bay Modern Lake House	$28,713	$190	40%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Sterling Home w/ Yard: 1 Mi to Fairhaven Beach!	$36,601	$226	40%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Best view on the bay	$43,786	$195	58%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Timeless Charm + Boho Comfort: Oswegos Oldest Home	$44,682	$225	53%	3	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (22)
The perfect waterfront getaway with endless views!	$59,690	$246	66%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (48)
Beautiful private spacious home in country setting	$42,375	$162	69%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (173)
Pet Friendly Oasis By The Lake	$51,782	$262	54%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Oswego Travelers Haven II	$32,285	$176	49%	3	1.5	2	$140	❌	❌	✅	N / Y	⭐️ 5 (66)
Great neighborhood, great house.	$31,347	$204	41%	3	1.5	3	$100	❌	❌	✅	Y / N	⭐️ 4.5 (6)
3 bedroom cottage with lake views	$89,148	$248	97%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (4)
Stunning Sodus Bay/Lake Ontario Retreat with Dock!	$63,485	$344	49%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)
Bayfront Home w/ Dock & Deck in Wolcott!	$70,062	$262	68%	3	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Lakefront Home Breathtaking views!	$64,491	$271	64%	3	1.5	14	$125	❌	❌	❌	Y / Y	⭐️ 5 (49)
Bayside beauty!	$71,653	$226	84%	3	1.5	4	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Nana's Nook	$22,238	$196	31%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)

Return Metrics

28.52% 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)	$23,992	$47,985	$71,977	$95,970	$119,963	$239,926	$719,779
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$263,040	$263,040	$263,040	$263,040	$263,040	$263,040	$263,040
Down Payment	$65,760	$65,760	$65,760	$65,760	$65,760	$65,760	$65,760
Property Appreciation	$9,864	$20,023	$30,488	$41,267	$52,369	$113,079	$469,283
Total Return	$362,656	$396,809	$431,266	$466,037	$501,132	$681,806	$1,517,863

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.52%

Cap Rate

8.28%

Return on Investment

44.08%

16326 Ontario Shores Dr Sterling, New York, 13156

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,577/mo

Inquire about this property

Contact Agent

$328,800

Zestimate

109

Airbnb Investor Score

$5,067

Annual Profit

8.3%

Cap Rate

28.5%

Cash on Cash

$47,043

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 35% occupancy.Projected nightly rate is $230/night at 56% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$46,155

Avg annual revenue

56%

Avg occupancy rate

$230

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

$15k

$40k

$65k

$95k

$23,993

Profit

Revenue

$47,043

Operating Expenses

$19,796

Operating Income

$27,248

Mortgage & Taxes

$3,255

Profit (Cash Flow)

$23,993

$74,260

Cash Investment

Down Payment

$65,760

Renos & Furnishing

$8,500

Total

$74,260

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.52%

Cap Rate

8.28%

Return on Investment

44.08%

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

$15,605

Deductible property tax

$3,255

Your total deduction

$28,679

Your adjusted annual income

$150,000 - $28,679 = $121,321

Taxes on $121,321 (30%)

$36,396

Your old tax bill

$45,000

Your new tax bill

$36,396

Estimated tax savings

$8,604

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:

1.7 sqft

Year built:

2011

Size:

1,750 sqft

Type:

SINGLE_FAMILY

Parking:

2.5

Heating:

Electric, Other, See Remarks, Baseboard, Radiant

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 1.7 sqft

Building area: 1,750 sqft

Garage: Yes

Heating: Electric, other, see remarks, baseboard, radiant

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: Water

Parking: Carport, Detached, Electricity, Garage, Heated Garage, Workshop in Garage, Driveway

Amenities: Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer

Price per square foot: $187

Lot Info

Zoning: -

Land Use: -

Parcel Number: 05568900200000020150020000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $126,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $328,800

Schools

High School: Hannibal High School with 3/10 star rating