212 Weber Hill Rd Carmel Hamlet, New York, 10512-3703
4 bed • 2 bath • 9 guests
Est. $3,287/mo
Inquire about this property
Contact Agent
$685,400
Zestimate
$85,321
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $584/night at 40% occupancy.Projected nightly rate is $641/night at 52% occupancy.
Top 68% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$122,008
Avg annual revenue
52%
Avg occupancy rate
$641
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$55k
$100k
$145k
$190k
Sign up to see the data on 15 all comparables
$14,314
Profit
Revenue
$85,321
Operating Expenses
$24,772
Operating Income
$60,549
Mortgage & Taxes
$46,235
Profit (Cash Flow)
$14,314
$168,142
Cash Investment
Down Payment
$137,080
Renos & Furnishing
$10,500
Closing Costs
$20,562
Total
$168,142
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.51%
Cap Rate
8.83%
STR Tax Calculator (USA)
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
$32,530
Deductible property tax
$6,785
Your total deduction
$62,518
Your adjusted annual income
$150,000 - $62,518 = $87,482
Taxes on $87,482 (30%)
$26,245
Your old tax bill
$45,000
Your new tax bill
$26,245
Estimated tax savings
$18,755
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:
842,450 sqft
Year built:
1999
Size:
3,525 sqft
Type:
SFR
Parking:
-
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 1 Sheryl Ln | 4 | 2 | 1,760 | - | 34,848 | 1969 | $650,000 | 153 |
| 99 Cherry Hill Rd | 4 | 2 | 2,297 | - | 88,862 | 1956 | $575,000 | - |
| 164 Shear Hill Rd | 4 | 2 | 2,484 | - | 33,100 | 1967 | $520,000 | 88 |
| 22 Stuart Rd | 5 | 2 | 2,080 | - | 22,500 | 1966 | $605,000 | 62 |
| 129 Wellington Dr | 4 | 3 | 3,317 | - | 92,347 | 1999 | $750,000 | 179 |
| 56 Joseph Dr | 4 | 3 | 3,438 | - | 60,113 | 2000 | $800,000 | 136 |
| 27 Sheryl Ln | 4 | 3 | 3,531 | - | 63,598 | 2001 | $0 | - |
| 256 Drewville Rd | 4 | 2 | 1,656 | - | 52,272 | 1947 | $570,000 | 2 |
| 14 Deluca Ln | 4 | 5 | 4,540 | - | 337,154 | 1987 | $860,000 | 148 |
| 64 Joseph Dr | 5 | 5 | 3,544 | - | 60,113 | 2000 | $999,000 | 129 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 842,450 sqft
- Building area: 3,525 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R
- Land Use: Residential
- Parcel Number: 372000 65.16-1-58
- Flood Zone: No
Tax Info
- Year Assessed: 2020
- Assessed Value: $905,900
- County Est. Land Value: $204,700
- Assessed Land Value: $204,700
- County Est. Structure Value: $701,200
Market Estimate: $706,283
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/19/20 | $650,000 | 75% | Michael A Bota, Regina B Bota |
Ownership
- Name: Michael Bota
- Owner Occupied: No
- Owner Mailing Address: 212 Weber Hill Rd, Carmel, Ny 10512
- Years Owned: 43
- Home Equity: $91,829
- Mortgage Balance Remaining: $487,500
- Financed amount: 75%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No