BNBCalc Short Term Rental Investment Analysis 196 Revonah Hill Rd, Liberty, NY, 12754

5 bed • 3 bath • 12 guests • $893,600

BNB

Calc

Annual Revenue

$76,088

Profit (Cash Flow)

-$7,763

Cap Rate

5.9%

Annual Revenue

$76,088

AirDNA projects $536/night at 45% occupancy ($88,096). Airbtics projects $384/night at 43% occupancy ($60,309). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $434 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,377	$54,123	$79,275	$157,290
Occupancy	34%	42%	48%	67%
Nightly Rate	$251	$339	$434	$624

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Maison Liberty w/pool, hot tub, firepit and more	$101,640	$678	40%	5	3	2	$270	✅	✅	✅	Y / Y	⭐️ 5 (26)
The Mohawk House at Indian Lake with New Hot Tub!	$61,737	$240	68%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (34)
Waterfront Home with Dock & Games, Kayak, Firepit	$53,816	$204	67%	5	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (116)
New, Upstate Liberty, NY Home!	$38,792	$264	37%	5	4	3	$200	✅	✅	✅	Y / Y	⭐️ 5 (28)
Chalet on the Waterfront with Lovely Interior	$62,114	$259	62%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Liberty lakefront: 5BR Pool Hot tub sauna & lake	$39,843	$251	39%	5	1.5	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (18)
Experience The Great Escape	$108,672	$619	47%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (36)
Catskills Lakefront w/ Kayaks, HotTub & Firepit	$40,662	$252	43%	5	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (63)
Lakefront Escape: Fire Pit, Fireplace, Kayaks	$48,357	$199	62%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
NEW Beaver Cottage - Groups - Waterfront	$65,451	$370	45%	6	2	3	$375	❌	✅	✅	Y / Y	⭐️ 5 (54)
The Black Bear Cottage with tiny house & hot tub	$75,537	$422	48%	5	2	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (46)
Cozy Family Friendly Getaway Heated Pool/WiFi/Pond	$125,689	$494	67%	5	4	2	$300	✅	❌	✅	Y / Y	⭐️ 4.8 (32)
Stunning Sullivan County Cabin w/HotTub/Spa &Pool	$75,163	$472	43%	5	2	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (198)
Luxury Catskills Lodge • Streamside • Hot Tub	$112,192	$404	74%	4	3	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (83)
Cottage by the River	$33,964	$217	42%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (106)
Stylish Mountain Retreat, 22 Acres w/ Bocce Court	$87,906	$540	44%	4	3	3	$235	❌	❌	✅	Y / Y	⭐️ 5 (47)
Heron's Hideaway: Stylish Lakefront 5 BR Home	$62,170	$397	42%	5	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (71)
Architectural Gem! Large 4 BR +Hot Tub & Fireplace	$64,269	$388	43%	4	4	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (56)
Loch Sheldrake Lakeside Oasis	$41,242	$248	43%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (21)
Enchanting Modern Farmhouse by the Lake	$43,827	$340	33%	4	2	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (81)
"Secluded 3-Bedroom Retreat w Dome, HotTub, Sauna	$41,881	$288	37%	4	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (82)
Hot Tub, Dazzling Design, Secluded Location	$74,550	$407	49%	4	2.5	2	$259	❌	✅	✅	Y / Y	⭐️ 5 (169)
Serene Catskills retreat	$69,623	$379	48%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (38)
Gorgeous Pvte Farmhouse, Huge POOL, Firepit, 5 Ac!	$65,326	$335	51%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Upstate Catskills Log Cabin Retreat on 50 acres	$34,762	$253	35%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (19)
All-in-one vacation experience!	$44,735	$333	31%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 0 (0)
Escape to the Catskills	$36,170	$246	38%	4	3	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (22)
Dog-Friendly New York Vacation Rental w/ Balcony	$71,576	$322	56%	6	3	2	$464	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
10 Acres of Private Woodlands	$23,229	$165	35%	4	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Charming Catskills Lakefront Ranch	$64,594	$574	30%	6	3.5	1	$350	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
The Shandelee Brook House (pet & family friendly)	$57,919	$228	69%	4	2.5	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (22)
Cranberry Pond - Lake Views near Livingston Manor	$61,021	$339	47%	5	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (90)
The Liberty Tree House w/ Pond	$43,430	$349	34%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Catskills Pond Getaway	$74,753	$552	37%	4	3	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-3.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,763	-$15,526	-$23,289	-$31,052	-$38,816	-$77,632	-$232,896
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$714,880	$714,880	$714,880	$714,880	$714,880	$714,880	$714,880
Down Payment	$178,720	$178,720	$178,720	$178,720	$178,720	$178,720	$178,720
Property Appreciation	$26,808	$54,420	$82,860	$112,154	$142,327	$307,323	$1,275,401
Total Return	$912,644	$932,493	$953,171	$974,701	$997,111	$1,123,291	$1,936,105

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.55%

Cap Rate

5.87%

Return on Investment

12.74%

196 Revonah Hill Rd Liberty, New York, 12754

5 bed • 3 bath • 12 guests

Purchase Price

Est. $4,286/mo

Inquire about this property

Contact Agent

$893,600

Zestimate

Airbnb Investor Score

-$7,763

Annual Profit

5.9%

Cap Rate

-3.6%

Cash on Cash

$76,088

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $536/night at 45% occupancy.Projected nightly rate is $384/night at 43% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$60,149

Avg annual revenue

43%

Avg occupancy rate

$384

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

$55k

$90k

$125k

-$7,763

Profit

Revenue

$76,088

Operating Expenses

$23,571

Operating Income

$52,516

Mortgage & Taxes

$60,279

Profit (Cash Flow)

-$7,763

$218,278

Cash Investment

Down Payment

$178,720

Renos & Furnishing

$12,750

Closing Costs

$26,808

Total

$218,278

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.55%

Cap Rate

5.87%

Return on Investment

12.74%

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

$42,411

Deductible property tax

$8,847

Your total deduction

$98,050

Your adjusted annual income

$150,000 - $98,050 = $51,950

Taxes on $51,950 (30%)

$15,585

Your old tax bill

$45,000

Your new tax bill

$15,585

Estimated tax savings

$29,415

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:

165.48 sqft

Year built:

1987

Size:

2,304 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 165.48 sqft

Building area: 2,304 sqft

Garage: No

Heating: Baseboard, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Refrigerator

Price per square foot: $387

Lot Info

Zoning: -

Land Use: -

Parcel Number: 48368918118

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $510,130

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $893,600

Schools

High School: Liberty Middle High School with 3/10 star rating