BNBCalc Short Term Rental Investment Analysis 220 Akehurst Ave, Sylvan Beach, NY, 13157

3 bed • 2 bath • 9 guests • $319,900

BNB

Calc

Annual Revenue

$54,436

Profit (Cash Flow)

$12,100

Cap Rate

10.5%

Annual Revenue

$54,436

AirDNA projects $267/night at 32% occupancy ($31,206). Airbtics projects $276/night at 54% occupancy ($54,435). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,055	$49,282	$80,452	$118,679
Occupancy	43%	53%	65%	77%
Nightly Rate	$202	$251	$332	$412

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
AJ's Beach House- Boat and Car/truck parking	$17,140	$112	37%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (155)
All Season Rental in the Heart of Sylvan Beach	$47,994	$203	64%	3	1.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (31)
Uncle Thos' Cabin, Verona Beach, NY 13162	$24,558	$110	61%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (232)
Sylvan Beach Cottage Garage Game Room	$68,300	$240	77%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (75)
Verona Beach House	$34,758	$166	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (56)
Stunning Luxury Lakehouse on Oneida Lake w Hot tub	$97,582	$573	45%	3	2.5	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (38)
The Brew Bungalow-Oneida Lakeside Getaway (Verona)	$40,560	$193	56%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (79)
Updated Lake House, Stunning View	$39,779	$223	48%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (25)
Knotty But Nice Cabin at Oneida Lake	$37,582	$131	77%	3	1.5	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (169)
Sylvan Beach Cottage	$58,516	$235	65%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful Weekly Vacation Spot in Sylvan Beach N.Y	$50,878	$301	46%	3	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Casa Lago	$48,030	$264	49%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (8)
Cozy Lake house	$40,421	$251	44%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Sunset Cottages New Beach House	$94,645	$494	50%	3	1.5	3	$150	❌	❌	✅	Y / Y	⭐️ 0 (1)
Heart of Sylvan Beach with LARGE Yard and Parking	$64,297	$240	71%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (20)
Sylvan Beach Cottage 813	$77,483	$386	54%	3	1	3	$99	❌	❌	❌	N / N	⭐️ 5 (10)
Waterfront Retreat w/Boat Slip	$34,825	$173	55%	3	2.5	3	$0	❌	❌	❌	N / N	⭐️ 4 (5)
black Iron beach house	$46,472	$306	41%	3	1.5	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lakefront\|Kayaks \| Hottub\|Sunset	$58,457	$242	66%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (38)
Family cottage in Sylvan Beach	$45,023	$338	35%	3	2	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (8)
Spacious beachhouse with bar.	$21,502	$100	57%	3	2	1	$20	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
~Beautiful Waterfront Home~	$27,320	$230	32%	3	2	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Leslie on Main	$64,207	$331	53%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sylvan Beach Castaway Cottage	$35,926	$254	38%	3	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Sylvan's Sunkissed Sandcastle.1	$39,852	$300	36%	3	1.5	3	$80	❌	❌	✅	N / Y	⭐️ 5 (4)
Sylvan Beach weekly vacation stay	$43,438	$258	46%	3	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (50)
"Whitewater-The Genoa" on Oneida Lake/Sleeps 8!	$44,798	$240	51%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Verona Beach Getaway	$52,156	$403	31%	3	2	6	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Sylvan Beach Cottage 903	$92,087	$370	68%	3	1	3	$0	❌	❌	❌	N / N	⭐️ 0 (2)
The Marvelous Beach House	$70,914	$272	71%	3	2.5	7	$75	❌	❌	✅	Y / Y	⭐️ 5 (99)
"The Fabulous Beach House"	$79,270	$280	77%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (40)
Waterfront Home on Fish Creek	$76,756	$343	57%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Lighthouse cottage	$53,494	$252	58%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (8)
Luxury Beach Oasis near Casino ~ Beautiful Sunsets	$83,217	$689	33%	3	2	7	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Woodland Cabin	$25,490	$163	42%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.5 (10)
Oneida Lake Waterfront House	$78,118	$353	60%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (69)
Brown's Home Away From Home near Sylvan Beach	$14,786	$202	20%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Updated + Best Location! Walk 2 Beach + Free WiFi!	$137,844	$512	73%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (12)
Pet-friendly Oneida Lake house	$72,908	$240	83%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (17)
Beachhouse with bar.	$25,475	$80	87%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

14.74% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,099	$24,199	$36,299	$48,399	$60,499	$120,998	$362,995
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,142	$6,479	$10,021	$13,782	$17,775	$41,751	$255,920
Down Payment	$63,980	$63,980	$63,980	$63,980	$63,980	$63,980	$63,980
Property Appreciation	$9,597	$19,481	$29,663	$40,150	$50,951	$110,018	$456,581
Total Return	$88,819	$114,140	$139,964	$166,312	$193,206	$336,748	$1,139,476

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.74%

Cap Rate

10.52%

Return on Investment

30.26%

220 Akehurst Ave Sylvan Beach, New York, 13157

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,534/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$12,099

Annual Profit

10.5%

Cap Rate

14.7%

Cash on Cash

$54,436

Annual Revenue

BNBCalc predicts this property will get $276 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$54,171

Avg annual revenue

54%

Avg occupancy rate

$276

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

$15k

$55k

$95k

$140k

$12,100

Profit

Revenue

$54,436

Operating Expenses

$20,757

Operating Income

$33,679

Mortgage & Taxes

$21,579

Profit (Cash Flow)

$12,100

$82,077

Cash Investment

Down Payment

$63,980

Renos & Furnishing

$8,500

Closing Costs

$9,597

Total

$82,077

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.74%

Cap Rate

10.52%

Return on Investment

30.26%

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

$15,183

Deductible property tax

$3,167

Your total deduction

$20,765

Your adjusted annual income

$150,000 - $20,765 = $129,235

Taxes on $129,235 (30%)

$38,770

Your old tax bill

$45,000

Your new tax bill

$38,770

Estimated tax savings

$6,230

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:

3,158 sqft

Year built:

1935

Size:

1,500 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Propane, Zoned, Baseboard, Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 3,158 sqft

Building area: 1,500 sqft

Garage: Yes

Heating: Propane, zoned, baseboard, hot water

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Zoned, Attic Fan, Window Unit(s)

View: Water

Parking: Attached, Garage

Amenities: Dryer, Dishwasher, Free-Standing Range, Disposal, Microwave, Oven, Propane Water Heater, Refrigerator, Washer

Price per square foot: $213

Lot Info

Zoning: -

Land Use: -

Parcel Number: 30640125200700040040000000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $86,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Otto L Shortell Middle School with 3/10 star rating
High School: Oneida Senior High School with 5/10 star rating