BNBCalc Short Term Rental Investment Analysis 205 Arnold Rd, Burlington Flats, NY, 13315

4 bed • 3 bath • 12 guests • $292,500

BNB

Calc

Annual Revenue

$99,492

Profit (Cash Flow)

$53,147

Cap Rate

24.9%

Annual Revenue

$99,492

AirDNA projects $258/night at 30% occupancy ($28,269). Airbtics projects $454/night at 60% occupancy ($99,492). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 60% occupancy rate, $454 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,041	$69,415	$134,298	$288,984
Occupancy	45%	60%	72%	88%
Nightly Rate	$235	$312	$501	$887

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly remodeled farmhouse	$47,031	$299	41%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (32)
Fly Creek Manor3.7Mi to HOF*4Bedrooms2Ba/Sleep10	$75,553	$289	70%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (102)
Mary's Country Palace	$54,531	$213	69%	4	2.5	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (97)
Best Bet! 10 mins to Baseball Hall of Fame!	$43,662	$209	52%	4	4.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (85)
Silver Lake Cabin w/ Own Lake! (near Cooperstown)	$41,657	$210	52%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (268)
2nd Floor Remodeled Farm House.	$63,904	$388	45%	4	2	3	$0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Modern Hilltop Home With Stunning Vista Views	$135,779	$531	66%	4	2.5	6	$300	❌	❌	❌	Y / Y	⭐️ 5 (15)
Hamilton Farmhouse Colgate Graduation Available!	$44,576	$366	32%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Farmhouse	$135,080	$380	94%	4	2	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
1825 Farmhouse - One of Three Rentals in Fly Creek	$103,135	$303	93%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Creekside: Cozy Cooperstown Retreat	$35,202	$157	60%	4	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (254)
Deer Valley Farmhouse	$56,043	$174	88%	4	1	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Scenic Country House on 122 acres	$78,053	$500	42%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (25)
Twin Ponds ~ Private Peaceful Retreat! Sleeps 10	$101,004	$382	72%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
At Home Base - Blue Cottage	$39,008	$146	73%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (181)
One Hundred Fifty Acre Wood	$127,554	$669	51%	4	2.5	5	$275	❌	❌	❌	Y / Y	⭐️ 5 (6)
Fly Creek Country Home	$52,097	$243	58%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
Epic Post & Beam Build with Heated Pool	$157,306	$1,578	27%	4	5	4	$400	✅	✅	❌	Y / Y	⭐️ 5 (3)
Historic home, barn life and great views!	$126,761	$506	66%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (17)
Luxurious cabin sleeps 13	$113,460	$775	40%	4	4.5	6	$0	✅	❌	❌	Y / N	⭐️ 0 (2)
Beautiful Farmhouse w/ Heated Pool, Game Room	$109,132	$473	62%	4	3.5	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (21)
Otsego Lake Retreat	$41,569	$321	35%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful Lake front home close to Cooperstown, NY	$62,796	$226	75%	4	2	7	$200	✅	❌	✅	Y / Y	⭐️ 5 (11)
Staggwood Lodge	$56,953	$273	57%	4	3.5	6	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Cozy Getaway On The Susquehanna River	$39,490	$237	45%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (62)
Horth Hollow-Hot Tub! 4bd 2bath	$61,756	$254	66%	4	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
1825 Cottage - One of Three rentals in Fly Creek 5	$92,232	$300	84%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Colorful Milford Home on 7 Wooded Acres!	$91,758	$325	72%	4	3	2	$284	❌	❌	❌	Y / Y	⭐️ 5 (5)
Hall of Fame Weekend Retreat	$150,857	$437	94%	4	1.5	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy Woodland 4 Bedroom	$71,930	$258	76%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Large house in the country near Cooperstown, NY	$204,699	$1,059	52%	4	3.5	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (10)
Burnham Cottage - New for 2023!	$59,833	$266	61%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
NEWChristmas in Cooperstown-2 KINGS! EV Charger	$220,050	$658	91%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (7)
Calypso Hill-Luxury in Fly CreekStunning Views	$249,291	$1,597	41%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (6)
Apple Tree Pond - 11 acres with Pond - Sleeps 10 G	$115,459	$868	36%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 5 (18)
Chickadee Creek	$31,989	$230	38%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Ark Place—A fresh air country getaway	$85,570	$334	70%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
Mansion on lake with hot tub & stunning views.	$232,036	$1,341	46%	4	3.5	3	$450	✅	✅	❌	Y / Y	⭐️ 5 (3)
Out in Left Field	$49,169	$198	60%	4	2	4	$220	❌	❌	❌	Y / Y	⭐️ 5 (3)
NEWHops House-Sleeps10-8Mi.toCDP&15Mi.toASV	$64,292	$208	83%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (10)

Return Metrics

68.11% 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)	$53,147	$106,294	$159,441	$212,589	$265,736	$531,473	$1,594,419
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$234,000	$234,000	$234,000	$234,000	$234,000	$234,000	$234,000
Down Payment	$58,500	$58,500	$58,500	$58,500	$58,500	$58,500	$58,500
Property Appreciation	$8,775	$17,813	$27,122	$36,711	$46,587	$100,595	$417,474
Total Return	$354,422	$416,607	$479,064	$541,800	$604,824	$924,568	$2,304,393

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.11%

Cap Rate

24.91%

Return on Investment

83.04%

205 Arnold Rd Burlington Flats, New York, 13315

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,403/mo

Inquire about this property

Contact Agent

$292,500

Zestimate

364

Airbnb Investor Score

$53,147

Annual Profit

24.9%

Cap Rate

68.1%

Cash on Cash

$99,492

Annual Revenue

BNBCalc predicts this property will get $454 per night with 60% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$93,056

Avg annual revenue

60%

Avg occupancy rate

$454

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

$100k

$175k

$250k

$53,147

Profit

Revenue

$99,492

Operating Expenses

$26,614

Operating Income

$72,878

Mortgage & Taxes

$19,731

Profit (Cash Flow)

$53,147

$78,025

Cash Investment

Down Payment

$58,500

Renos & Furnishing

$10,750

Closing Costs

$8,775

Total

$78,025

DSCR Ratio

Strong

3.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

68.11%

Cap Rate

24.91%

Return on Investment

83.04%

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

$13,882

Deductible property tax

$2,896

Your total deduction

-$22,686

Your adjusted annual income

$150,000 - -$22,686 = $172,686

Taxes on $172,686 (30%)

$51,806

Your old tax bill

$45,000

Your new tax bill

$51,806

Estimated tax savings

-$6,806

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:

10 sqft

Year built:

1900

Size:

3,200 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Propane, Wood, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: 10 sqft

Building area: 3,200 sqft

Garage: Yes

Heating: Propane, wood, forced air

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: Farm, Scenic, Stream, Wooded

Parking: Driveway, Attached

Amenities: Dryer, Refrigerator, Oven, Washer, Stainless Steel Appliances

Price per square foot: $91

Lot Info

Zoning: -

Land Use: -

Parcel Number: 000000093.0000001030.000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $286,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $292,500

Schools