24 Woodlands Terrace Greenwood Lake, New York, 10925-4116
3 bed • 2 bath • 9 guests
Est. $2,697/mo
This property is for sale!
Contact Agent
$75,025
Annual Revenue
BNBCalc predicts this property will get $416 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 86% of comparables
Top 21% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$86,376
Avg annual revenue
58%
Avg occupancy rate
$416
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$90k
$140k
$200k
Sign up to see the data on 40 all comparables
$13,654
Profit
Revenue
$75,025
Operating Expenses
$23,433
Operating Income
$51,592
Mortgage & Taxes
$37,938
Profit (Cash Flow)
$13,654
$137,852
Cash Investment
Down Payment
$112,480
Renos & Furnishing
$8,500
Closing Costs
$16,872
Total
$137,852
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.9%
Cap Rate
9.17%
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
$26,692
Deductible property tax
$5,568
Your total deduction
$43,235
Your adjusted annual income
$150,000 - $43,235 = $106,765
Taxes on $106,765 (30%)
$32,029
Your old tax bill
$45,000
Your new tax bill
$32,029
Estimated tax savings
$12,971
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:
1,188 sqft
Year built:
1930
Size:
1,305 sqft
Type:
SFR
Parking:
-
Heating:
Hot Water
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 1,188 sqft
- Building area: 1,305 sqft
- Garage: No
- Heating: Hot water
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: 205
- Land Use: Residential
- Parcel Number: 335489 73-10-5
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $22,000
- County Est. Land Value: $30,265
- Assessed Land Value: $2,800
- County Est. Structure Value: $207,535
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/29/22 | $500,000 | 80% | James Derry |
| 10/14/20 | $335,000 | 79% | Alan Lees |
| Invalid Date | $219,900 | 100% | Gina M Arnold, Harry F Rotolo |
| 10/12/18 | $168,300 | 100% | Alex Hilario, Gabby Hilario |
| 12/10/07 | $187,000 | 100% | Alex Hilario |
| 03/28/03 | $137,000 | 100% | Michael R. Greene |
Ownership
- Name: James Derry
- Owner Occupied: No
- Owner Mailing Address: 1500 Avenue At Port Imperial Apt 309, Weehawken, NJ 07086
- Years Owned: 23
- Home Equity: $168,000
- Mortgage Balance Remaining: $400,000
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No