BNBCalc Short Term Rental Cohost Analysis 18 Somerstown Rd, Ossining, NY, 10562

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Owner income

$118,396

Per year

This Airbnb could earn an additional

$8,225

Per month vs a Long-Term Rental

Annual Revenue range

$159,879 - $397,631

Annual Revenue

$169,137

AirDNA projects $444/night at 70% occupancy ($113,517). Airbtics projects $908/night at 51% occupancy ($169,137). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $908 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,410	$159,879	$261,430	$397,631
Occupancy	28%	51%	66%	74%
Nightly Rate	$617	$849	$1,073	$1,453

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ossining Vacation Rental Near River, Trails & MTA!	$80,308	$307	68%	5	3.5	3	$387	❌	❌	✅	Y / Y	⭐️ 4 (15)
Luxury Home + XL Pool near NYC/Harriman State Park	$261,891	$1,428	50%	5	4	29	$500	✅	✅	❌	Y / Y	⭐️ 4.8 (74)
Large Pool Garrison Ultra Modern 5B hottub sauna	$353,021	$1,478	65%	5	3.5	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (143)
West Point Mountain House	$149,676	$627	64%	5	3	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (83)
Equestrians Country Stay and Enchanted Farm House	$292,490	$791	98%	5	5.5	5	$250	❌	✅	❌	Y / Y	⭐️ 0 (0)
Peaceful 5 Bedroom 3 Bathroom House, 30 min to NYC	$81,593	$337	58%	5	3	2	$400	❌	❌	❌	N / N	⭐️ 5 (67)
Over Sized Colonial in very private setting	$150,906	$988	41%	5	6.5	2	$375	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
Malkita’s Mountain View Villa	$184,705	$736	67%	5	3.5	2	$300	✅	✅	✅	Y / Y	⭐️ 5 (80)
Spacious, bright 5 bedroom house near West Point	$78,432	$408	51%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (167)
Restored Historic Home 1 Mile from West Point	$142,343	$453	85%	5	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (92)
Spacious 5BR spring home near Harriman Park trails	$140,807	$687	56%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Spacious Home - Center Of Stamford	$131,880	$522	68%	5	5	3	$250	❌	✅	✅	Y / Y	⭐️ 5 (65)
Lakefront Home 5 Bedrms, 3 Baths	$244,341	$1,007	66%	5	3	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (36)
Designer Home in Lower Hudson Valley	$117,465	$810	38%	5	3.5	5	$350	✅	✅	❌	Y / Y	⭐️ 5 (3)
Clean and large family home in NYC suburbs	$309,993	$1,452	58%	5	3	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (7)
Famous Mid Century Glass House with outdoor Atrium	$146,522	$538	73%	5	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Large 5 bedroom private house	$69,865	$437	42%	5	3	1	$99	❌	❌	❌	Y / Y	⭐️ 3.6 (4)
GREENWICH HOUSE WITH NYC FLAIR/CLOSE TO BEACH /NYC	$205,681	$912	61%	5	2.5	5	$380	❌	❌	✅	Y / Y	⭐️ 5 (16)
Cozy Greenwich Back Country Home with Pool	$288,565	$1,167	67%	5	4.5	5	$700	✅	❌	✅	Y / Y	⭐️ 5 (9)
Private 5 bedroom lake front residence	$184,343	$973	51%	5	3	3	$450	❌	❌	❌	Y / Y	⭐️ 5 (15)
127 Acres of Relaxing Beauty	$82,856	$462	49%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Pool and tenis court, 5 bedroom beautiful home	$176,661	$923	52%	5	6.5	5	$500	✅	❌	❌	Y / Y	⭐️ 5 (4)
Luxury Garrison Retreat \| Chef's Kitchen & Hot Tub	$137,408	$762	48%	5	5	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (6)
Tranquil 5BR 3BA Home w/Pool, Sun Deck, Sleeps 14	$243,952	$888	73%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (59)
Beautiful 5-Bdrm House w/ River Views Close to NYC	$102,709	$279	100%	5	3	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
By Beach. Very Long Stays Welcome. Please Ask.	$259,597	$1,144	62%	5	3.5	7	$450	✅	❌	✅	Y / Y	⭐️ 5 (19)
Beautiful Kosher Suffern Villa	$216,497	$1,454	40%	5	4.5	2	$400	✅	✅	❌	Y / N	⭐️ 5 (11)
Private New Back Country Farmhouse pool and Tennis	$225,000	$1,044	57%	5	7	5	$400	✅	❌	❌	Y / Y	⭐️ 3.8 (4)
Spacious and cozy 5BD in NJ	$368,811	$1,072	94%	5	5	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)

18 Somerstown Rd Ossining, New York, 10562

5 bed • 3 bath • 10 guests

Inquire about this property

Contact Agent

$169,137

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $444/night at 70% occupancy ($113,517.83). Airbtics projects $908/night at 51% occupancy ($169,137).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$158,059

Avg annual revenue

51%

Avg occupancy rate

$908

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

$40k

$150k

$255k

$370k

$169,137

Revenue

$169,137

Cleaning

$18,714

Cohost commission

$33,827

Owner payout

$118,396

$0

Cash Investment

Renos & Furnishing

Total