BNBCalc Short Term Rental Investment Analysis 220 Lake Ridge Rd

2 bed • 1 bath • 6 guests • $480,000

BNB

Calc

Annual Revenue

$37,277

Profit (Cash Flow)

-$13,628

Cap Rate

3.9%

Annual Revenue

$37,277

AirDNA projects $323/night at 30% occupancy ($35,392). Airbtics projects $243/night at 42% occupancy ($37,276). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 42% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,639	$32,337	$43,173	$59,925
Occupancy	33%	42%	48%	57%
Nightly Rate	$188	$210	$244	$334

Seasonality (Profit by Month)

Return Metrics

-11.68% 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)	-$13,628	-$27,256	-$40,885	-$54,513	-$68,142	-$136,284	-$408,854
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$384,000	$384,000	$384,000	$384,000	$384,000	$384,000	$384,000
Down Payment	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000
Property Appreciation	$14,400	$29,232	$44,508	$60,244	$76,451	$165,079	$685,085
Total Return	$480,771	$481,975	$483,623	$485,730	$488,309	$508,795	$756,231

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.68%

Cap Rate

3.9%

Return on Investment

4.7%

220 Lake Ridge Rd Narrowsburg, New York, 12764

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,302/mo

This property is for sale!

Contact Agent

$37,277

Annual Revenue

BNBCalc predicts this property will get $243 per night with 42% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

-$13,628

Profit

Revenue

$37,277

Operating Expenses

$18,526

Operating Income

$18,751

Mortgage & Taxes

$32,379

Profit (Cash Flow)

-$13,628

$116,650

Cash Investment

Down Payment

$96,000

Renos & Furnishing

$6,250

Closing Costs

$14,400

Total

$116,650

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.68%

Cap Rate

3.9%

Return on Investment

4.7%

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

$22,781

Deductible property tax

$4,752

Your total deduction

$54,558

Your adjusted annual income

$150,000 - $54,558 = $95,442

Taxes on $95,442 (30%)

$28,633

Your old tax bill

$45,000

Your new tax bill

$28,633

Estimated tax savings

$16,367

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:

250,906 sqft

Year built:

2018

Size:

782 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
134 Mathias Weiden Dr	-	-	0	-	435,600	-	$83,000	-
119 Lake Ridge Rd	2	3	1,424	-	297,515	2009	$615,000	73
101 Lake Ridge Rd	2	1	1,162	-	226,512	2010	$0	-
216 Lake Ridge Rd	3	3	2,677	-	250,906	2022	$74,300	-
236 Lake Ridge Rd	3	2	1,920	-	250,906	2022	$558,000	-
506 Lake Shore Ln	2	1	1,008	-	114,127	1940	$301,546	145
270 Lake Ridge Rd	1	-	300	-	1,170,893	1994	$550,000	-
47-49 Lake Ridge Rd	5	5	3,584	-	282,269	1996	$716,890	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 250,906 sqft

Building area: 782 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 02 - SINGLE RESIDENCE

Land Use: Residential

Parcel Number: 484800 6.B-1-9

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $75,500

County Est. Land Value: $77,852

Assessed Land Value: $30,300

County Est. Structure Value: $116,136

Market Estimate: $324,754

Sale history

Date	Sale Price	% Financed	Buyer
04/11/22	$460,000	0%	Marco Batraquadduora, Emily Masuch
11/29/18	$270,000	80%	Karina Dobarro, Shari Matsuo
02/25/16	$31,000	0%	Catskill Farms Inc
Invalid Date	$24,000	0%	Harold Yodice

Ownership

Name: Marco Batraquadduora

Owner Occupied: No

Owner Mailing Address: 1 Deep Hollow Close, Irvington, Ny 10533

Years Owned: 26

Home Equity: $30,300

Mortgage Balance Remaining: $211,900

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No