BNBCalc Short Term Rental Investment Analysis 276 Temple Hill Rd 2510, New Windsor, NY 12553

2 bed • 2 bath • 6 guests • $280,000

BNB

Calc

Annual Revenue

$34,873

Profit (Cash Flow)

-$2,228

Cap Rate

5.9%

Annual Revenue

$34,873

AirDNA projects $207/night at 54% occupancy ($40,826). Airbtics projects $154/night at 62% occupancy ($34,873). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 62% occupancy rate, $154 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,786	$36,061	$45,696	$54,003
Occupancy	57%	60%	67%	70%
Nightly Rate	$126	$146	$168	$190

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy 2 br in-law apt, prime Hudson Valley location	$26,975	$134	55%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Eclectic, Sleeps 5, Wsher/Dryer, Parking, Yard, AC	$30,986	$166	51%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (82)
2-Bedroom in COH, near Newburgh & West Point	$43,699	$169	64%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.8 (69)
Ethereal Apartment with parking on site	$32,177	$132	57%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Benkard House - Large 2 BR in Downtown Newburgh	$22,224	$88	69%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Cozy cottage with hot tub and game room	$64,289	$285	58%	2	1	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (39)
Riverview Rowhouse, a vintage modern home	$32,501	$111	80%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (364)
Hudson View Victorian Charmer with Grand Porch	$41,619	$180	58%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.9 (148)
Airy Artsy Loft	$34,931	$125	63%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (47)
Salvick House, Central to all Bethels	$40,154	$159	69%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (147)

Return Metrics

-3.14% 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)	-$2,227	-$4,455	-$6,683	-$8,911	-$11,139	-$22,279	-$66,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$286,172	$292,596	$299,279	$306,230	$313,456	$354,016	$612,794

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.14%

Cap Rate

5.94%

Return on Investment

12.58%

276 Temple Hill Rd 2510 New Windsor, NY, 12553

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,343/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,227

Annual Profit

5.9%

Cap Rate

-3.1%

Cash on Cash

$34,873

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 54% occupancy.Projected nightly rate is $154/night at 62% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$36,955

Avg annual revenue

62%

Avg occupancy rate

$154

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

$20k

$35k

$50k

$65k

-$2,228

Profit

Revenue

$34,873

Operating Expenses

$18,214

Operating Income

$16,660

Mortgage & Taxes

$18,888

Profit (Cash Flow)

-$2,228

$70,900

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$6,500

Closing Costs

$8,400

Total

$70,900

DSCR Ratio

Weak

0.88

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.14%

Cap Rate

5.94%

Return on Investment

12.58%

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

$13,289

Deductible property tax

$2,772

Your total deduction

$30,864

Your adjusted annual income

$150,000 - $30,864 = $119,136

Taxes on $119,136 (30%)

$35,741

Your old tax bill

$45,000

Your new tax bill

$35,741

Estimated tax savings

$9,259

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -