BNBCalc Short Term Rental Investment Analysis 2712 Silver Lake Rd, Hancock, NY, 13783

2 bed • 1 bath • 6 guests • $195,000

BNB

Calc

Annual Revenue

$41,112

Profit (Cash Flow)

$8,933

Cap Rate

11.3%

Annual Revenue

$41,112

AirDNA projects $265/night at 45% occupancy ($43,555). Airbtics projects $201/night at 56% occupancy ($41,111). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $201 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,246	$42,242	$64,083	$91,135
Occupancy	43%	59%	68%	79%
Nightly Rate	$137	$191	$250	$303

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lakefront! HotTub-Sauna-Cold Tub-SUPs-Bikes-Canoe!	$82,855	$343	66%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (45)
West Branch Getaway - Entire Riverfront Cabin	$30,558	$209	39%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (101)
Riverside Farmhouse and Sauna by Delaware River	$44,632	$190	61%	2	1	2	$70	❌	❌	✅	Y / N	⭐️ 5 (31)
“Delaware River Hideaway” Log Cabin on 10 acres	$60,070	$202	79%	2	1	1	$150	❌	❌	✅	N / Y	⭐️ 5 (66)
Cozy, Convenient, pet friendly, quality experience	$14,534	$110	34%	2	1	2	$55	❌	❌	✅	N / Y	⭐️ 5 (36)
Scenic Home on the Delaware River, Pet-Friendly!	$49,106	$203	60%	2	1	2	$129	❌	❌	✅	N / Y	⭐️ 5 (4)
RED CAMP \| Riverfront Cabin + Sauna on West Branch	$79,841	$328	65%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (47)
River Bend Cabin	$46,429	$165	75%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (52)
Peaceful Hancock Home w/ Patio, Deck & Grill!	$43,672	$200	58%	2	2	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (40)
Peaceful Lakeside Cottage	$29,310	$159	49%	2	1	3	$25	❌	❌	❌	N / N	⭐️ 5 (9)
Pet-Friendly Hancock Home on the Delaware River!	$68,178	$266	66%	2	1	2	$238	❌	❌	✅	Y / Y	⭐️ 5 (27)
Country apt- Top of the Delaware	$21,045	$115	50%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (49)
Cozy house in the country	$21,498	$131	44%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Peaceful Cabin in the Woods!	$30,758	$135	58%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (32)
Private River Access, Beaverkill	$49,067	$180	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (31)
the walton cabin	$50,269	$196	68%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (61)
Lakefront Cottage (Dog Friendly!)	$50,613	$225	60%	2	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (72)
Cabin on 4 private acres-bring dog-13 miles to Elk	$25,290	$136	48%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (101)
Elegant Catskill Village Home	$26,141	$124	54%	2	1.5	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (91)
Romantic Afton Escape w/ Fire Pit & Scenic Views	$28,623	$169	36%	2	1	2	$154	❌	❌	❌	Y / Y	⭐️ 0 (1)
Polly’s Cabin - Catskills	$16,228	$145	30%	2	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (57)
Private Lake Access & Canoes: Pennsylvania Cottage	$43,650	$257	44%	2	1	2	$171	❌	❌	✅	Y / Y	⭐️ 5 (24)
Rockwall Ridge House	$30,445	$223	37%	2	1.5	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (47)
Spectacular River Front Custom Log Cabin	$97,629	$300	88%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (106)
Cathy's Cozy Camper	$31,144	$127	67%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (82)
Cozy Catskills Cabin	$42,650	$172	61%	2	1	3	$165	❌	❌	✅	N / Y	⭐️ 5 (59)
Spruce Gardens	$22,613	$137	43%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Regal Eagle River Flat: A Fishing Paradise!	$25,297	$192	36%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Waterfront Vacation Rental	$43,965	$137	86%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (55)
The French Cottage Catskills & Lake	$39,528	$120	90%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cozy Countryside Home in a wonderful area	$39,626	$157	68%	2	2	2	$75	❌	❌	✅	N / N	⭐️ 5 (43)
Halekulani on Beaver Lake	$50,520	$173	79%	2	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (23)
Quill Creek Aframe	$27,933	$106	72%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (65)
The River Keeper's Den	$45,287	$256	48%	2	1.5	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (45)
Riverfront Cabin, Deck with amazing views.	$33,758	$232	39%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (22)
L&M River Cabin in Equinunk	$48,471	$249	52%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Log Cabin On Paradise Pond	$81,757	$306	72%	2	1	2	$150	❌	❌	❌	N / N	⭐️ 5 (34)
Private Cottage with Hot Tub Near Elk Mountain	$59,908	$264	62%	2	1	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (25)

Return Metrics

17.48% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,933	$17,866	$26,799	$35,732	$44,666	$89,332	$267,997
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,915	$3,949	$6,108	$8,401	$10,835	$25,450	$156,000
Down Payment	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000
Property Appreciation	$5,850	$11,875	$18,081	$24,474	$31,058	$67,063	$278,316
Total Return	$55,698	$72,691	$89,990	$107,608	$125,559	$220,846	$741,313

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.48%

Cap Rate

11.32%

Return on Investment

32.67%

2712 Silver Lake Rd Hancock, New York, 13783

2 bed • 1 bath • 6 guests

Purchase Price

Est. $935/mo

Inquire about this property

Contact Agent

106

Airbnb Investor Score

$8,933

Annual Profit

11.3%

Cap Rate

17.5%

Cash on Cash

$41,112

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $265/night at 45% occupancy.Projected nightly rate is $201/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$42,360

Avg annual revenue

56%

Avg occupancy rate

$201

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

$40k

$70k

$100k

$8,933

Profit

Revenue

$41,112

Operating Expenses

$19,025

Operating Income

$22,087

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$8,933

$51,100

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$6,250

Closing Costs

$5,850

Total

$51,100

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.48%

Cap Rate

11.32%

Return on Investment

32.67%

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

$9,255

Deductible property tax

$1,930

Your total deduction

$11,248

Your adjusted annual income

$150,000 - $11,248 = $138,752

Taxes on $138,752 (30%)

$41,626

Your old tax bill

$45,000

Your new tax bill

$41,626

Estimated tax savings

$3,374

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com