BNBCalc Short Term Rental Investment Analysis 24 Cardinal Dr, Windham, NY 12496

4 bed • 4 bath • 12 guests • $925,000

BNB

Calc

Annual Revenue

$51,076

Profit (Cash Flow)

-$31,642

Cap Rate

3.3%

Annual Revenue

$51,076

AirDNA projects $437/night at 32% occupancy ($51,075). Airbtics projects $601/night at 38% occupancy ($83,414). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 32% occupancy rate, $437 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,996	$68,938	$137,141	$233,102
Occupancy	23%	36%	48%	61%
Nightly Rate	$349	$505	$759	$1,018

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous Modern Lodge w/ Mt View - 5 Min to Skiing	$202,907	$865	61%	4	4	2	$300	✅	✅	❌	Y / Y	⭐️ 5 (95)
Panoramic Mountain View Townhome with Hot tub	$56,215	$306	48%	4	3	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (28)
Windham, Near Town & Slopes, w/Fire Pit	$31,408	$261	30%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 4.9 (61)
The Xenia - A 4 Seasons Home	$70,442	$500	35%	4	3	2	$160	❌	✅	❌	Y / Y	⭐️ 4.2 (5)
Funky round home with views of Windham mountain!	$151,753	$871	47%	4	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cheerful residential mountain home with fire pit	$49,580	$350	34%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Golf and Ski Retreat with hot tub and game room	$204,768	$998	55%	4	4	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (39)
Private 5 acre Windham Mountain Ski Retreat	$80,317	$437	48%	4	3	2	$280	❌	❌	❌	Y / Y	⭐️ 5 (43)
Catskills-Windham Cabin: Near Lakes, Hikes, Town	$91,493	$612	40%	4	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (43)
Luxury Log Home-Windham NY	$111,785	$616	49%	4	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (3)
4 Bdrm Home w/Hot Tub + Mtn. Views @Hotel Vienna	$150,404	$936	43%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (29)
5-Star Lux Condo: Ski-In/Out, Heated Pool, Hot Tub	$165,786	$1,399	32%	4	4	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (29)
Original Windham Farmhouse	$70,965	$305	61%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (144)
Catskill ski house steps from slopes w/indoor pool	$65,569	$300	50%	4	3	2	$300	✅	✅	❌	Y / N	⭐️ 5 (2)
Windham Mountain Vacation Rental ~ 3 Mi to Lifts!	$66,842	$426	39%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Cozy 4-bedroom chalet with indoor fireplace	$71,058	$457	42%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (7)
Luxury Home w/ Deck: Explore the Catskill Mtns!	$100,034	$739	35%	4	2	2	$289	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Four Bedroom Magical Mountain Escape Near Town	$48,157	$348	37%	4	3	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (12)
Windham Mountain Getaway- soak, relax, unwind	$81,991	$342	63%	4	2	2	$190	❌	✅	✅	Y / Y	⭐️ 4.9 (155)
Beautiful Windham Chalet 2 minutes to the Mountain	$63,329	$284	59%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (116)
Mountain Views near the Heart of Town, Updated!	$46,284	$296	40%	4	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (33)
'The Mountain House:' Windham Retreat w/ Hot Tub!	$207,573	$765	73%	4	2	2	$258	✅	✅	❌	Y / Y	⭐️ 4.8 (81)
Windham Mtn View, cozy family home in the trees	$140,836	$510	73%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
4 Bedroom Condo, Close to Golf Courses and Biking	$45,756	$266	47%	4	3	2	$0	✅	❌	❌	Y / N	⭐️ 4.9 (59)
Catskills Retreat on 3 Acres Near Skiing!	$117,578	$357	90%	4	4	2	$0	❌	❌	❌	N / Y	⭐️ 0 (0)

Return Metrics

-14.14% 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)	-$31,641	-$63,283	-$94,925	-$126,566	-$158,208	-$316,417	-$949,251
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$740,000	$740,000	$740,000	$740,000	$740,000	$740,000	$740,000
Down Payment	$185,000	$185,000	$185,000	$185,000	$185,000	$185,000	$185,000
Property Appreciation	$27,750	$56,332	$85,772	$116,095	$147,328	$318,122	$1,320,217
Total Return	$921,108	$918,049	$915,847	$914,528	$914,119	$926,705	$1,295,966

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.14%

Cap Rate

3.32%

Return on Investment

2.32%

24 Cardinal Dr Windham, NY, 12496

4 bed • 4 bath • 12 guests

Purchase Price

Est. $4,437/mo

This property is for sale!

Contact Agent

-51

Airbnb Investor Score

-$31,641

Annual Profit

3.3%

Cap Rate

-14.1%

Cash on Cash

$51,076

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $437/night at 32% occupancy.Projected nightly rate is $601/night at 38% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$81,351

Avg annual revenue

38%

Avg occupancy rate

$601

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

$25k

$85k

$145k

$210k

-$31,642

Profit

Revenue

$51,076

Operating Expenses

$20,320

Operating Income

$30,756

Mortgage & Taxes

$62,398

Profit (Cash Flow)

-$31,642

$223,750

Cash Investment

Down Payment

$185,000

Renos & Furnishing

$11,000

Closing Costs

$27,750

Total

$223,750

DSCR Ratio

Weak

0.49

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.14%

Cap Rate

3.32%

Return on Investment

2.32%

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

$43,901

Deductible property tax

$9,158

Your total deduction

$124,798

Your adjusted annual income

$150,000 - $124,798 = $25,202

Taxes on $25,202 (30%)

$7,561

Your old tax bill

$45,000

Your new tax bill

$7,561

Estimated tax savings

$37,439

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -