BNBCalc Short Term Rental Investment Analysis 1998 Samsonville-Kerhonkson Rd, Olivebridge, NY, 12461

4 bed • 3 bath • 9 guests • $950,000

BNB

Calc

Annual Revenue

$89,781

Profit (Cash Flow)

$345

Cap Rate

6.8%

Annual Revenue

$89,781

AirDNA projects $523/night at 63% occupancy ($120,344). Airbtics projects $397/night at 50% occupancy ($72,500). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 47% occupancy rate, $523 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,239	$56,295	$105,734	$192,100
Occupancy	35%	45%	65%	78%
Nightly Rate	$282	$331	$431	$657

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Catskills Haven With Private Creek	$41,394	$333	31%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (47)
Mountain-Top Catskills Getaway Cabin w/hot tub	$125,662	$419	79%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 4.9 (443)
Spruced Moose Lodge & Treehouse w. Hot Tub & Pool!	$99,497	$392	68%	4	4	1	$275	✅	✅	❌	Y / Y	⭐️ 5 (146)
Country Farmhouse with Hot Tub	$36,828	$307	32%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (85)
Acorn Hill \| Game-room + Fireplace + Firepit + BBQ	$90,630	$296	74%	4	4	1	$365	❌	❌	✅	Y / Y	⭐️ 5 (48)
Upstate Getaway in Historic Hamlet	$42,091	$240	47%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (114)
The Lodge; Grateful_Woods: fires, games,htub,anmls	$198,697	$1,215	44%	4	2	2	$500	✅	✅	✅	Y / Y	⭐️ 5 (10)
Catskills Hudson Valley Family Hideaway	$34,667	$256	36%	4	2	3	$195	❌	❌	✅	Y / Y	⭐️ 5 (54)
Phoebe's Nest - Chic Log Cabin in Accord	$37,534	$283	34%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Family House in the Woods	$30,511	$254	30%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Kerhonkson Mountain Home on 23 Acres	$106,372	$284	98%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Charming Big Red Farmhouse	$38,665	$248	41%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Bluming Fields - Home on a 150-acre horse farm	$44,236	$280	42%	4	4	1	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Chef’s Kitchen - Fire Pit - Pool Table!	$50,895	$330	41%	4	2	2	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (51)
Overlook Creek: A Stylish Compound	$76,231	$370	55%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (37)
Secluded Artist's Retreat with Hot tub	$41,087	$273	40%	4	2	2	$140	❌	✅	❌	Y / Y	⭐️ 4.9 (130)
The Hill House at Stone Mountain Farm	$52,760	$160	89%	4	2	2	$160	❌	❌	✅	N / Y	⭐️ 4.6 (52)
Fun, Private & Modern Home, close to Rail Trail	$94,866	$652	39%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (42)
The Farmhouse New Paltz	$31,592	$211	40%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (132)
Gorgeous Mountain Views, 4 Acre Retreat, Hot Tub	$61,678	$390	43%	4	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (90)
Stony Kill Ranch - Hot Tub and Waterfall Access	$58,726	$223	68%	4	4	2	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (290)
Catskills Country House with Hot Tub Near Hiking	$29,522	$140	48%	4	1	2	$175	❌	✅	✅	Y / Y	⭐️ 4.7 (190)
These Two New Houses	$102,049	$286	97%	4	4	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (18)
Unique Dome Home With Hot Tub & Piano, on 28 acres	$196,061	$801	66%	4	2	2	$425	❌	✅	✅	Y / Y	⭐️ 4.8 (44)
StoneAcres - Entire home	$69,616	$325	55%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Sundown Mntn House: Modern 4 bd Catskills Cabin	$72,314	$338	55%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (40)
Catskills Country Retreat: Hike \| Relax \| Unwind	$40,752	$306	35%	4	2	1	$185	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
Peaceful Cabins by the river, excellent wifi!	$66,013	$362	49%	4	4	4	$250	❌	❌	✅	Y / Y	⭐️ 5 (110)
Historic Stone House on Hudson Valley Estate	$143,168	$487	78%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Sun-Drenched Catskills Oasis	$86,991	$381	61%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (37)
Sunset Mountain Retreat - mins from Woodstock	$133,056	$467	76%	4	4	3	$320	❌	❌	❌	Y / Y	⭐️ 5 (103)
Family Friendly Tzimmer in Rosendale	$69,221	$307	58%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Mountains and Rivers, Secluded Cabin	$54,496	$369	39%	4	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Skytop Lodge Family Ready	$71,701	$321	60%	4	4	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (23)
Escape to Woods House (family & dog-friendly)	$124,625	$494	65%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)

Return Metrics

0.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$345	$690	$1,035	$1,380	$1,725	$3,451	$10,354
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000	$760,000
Down Payment	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000	$190,000
Property Appreciation	$28,500	$57,855	$88,090	$119,233	$151,310	$326,720	$1,355,899
Total Return	$978,845	$1,008,545	$1,039,126	$1,070,613	$1,103,036	$1,280,171	$2,316,253

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.15%

Cap Rate

6.78%

Return on Investment

16.65%

1998 Samsonville-Kerhonkson Rd Olivebridge, New York, 12461

4 bed • 3 bath • 9 guests

Purchase Price

Est. $4,557/mo

Inquire about this property

Contact Agent

$59,800

Zestimate

Airbnb Investor Score

$345

Annual Profit

6.8%

Cap Rate

0.2%

Cash on Cash

$89,781

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $523/night at 63% occupancy.Projected nightly rate is $397/night at 50% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$73,858

Avg annual revenue

50%

Avg occupancy rate

$397

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

$30k

$85k

$140k

$200k

$345

Profit

Revenue

$89,781

Operating Expenses

$25,351

Operating Income

$64,429

Mortgage & Taxes

$64,084

Profit (Cash Flow)

$345

$229,250

Cash Investment

Down Payment

$190,000

Renos & Furnishing

$10,750

Closing Costs

$28,500

Total

$229,250

DSCR Ratio

Acceptable

1.01

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.15%

Cap Rate

6.78%

Return on Investment

16.65%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$95,253

Your adjusted annual income

$150,000 - $95,253 = $54,747

Taxes on $54,747 (30%)

$16,424

Your old tax bill

$45,000

Your new tax bill

$16,424

Estimated tax savings

$28,576

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com