BNBCalc Short Term Rental Rental Arbitrage Analysis 3 Highgate NE, Ithaca, NY, 14850

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$158,114

Profit (Cash Flow)

$87,135

Cash on Cash Return

803.1%

Annual Revenue

$158,114

AirDNA projects $506/night at 50% occupancy ($92,406). Airbtics projects $492/night at 62% occupancy ($111,414). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 78% occupancy rate, $555 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,175	$85,143	$159,866	$283,712
Occupancy	49%	60%	78%	91%
Nightly Rate	$284	$384	$555	$840

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great house in Cayuga Heights	$235,003	$1,269	49%	4	4.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (40)
House convenient to Cornell and Everything	$64,045	$523	33%	4	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (296)
Stunning Ithaca Mid-Century w/Lake & Gorge Views	$166,562	$754	60%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (34)
Ithaca's Downtown Getaway : Cayugahouse	$53,784	$298	49%	4	1.5	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (108)
Cozy but Roomy House in Downtown Ithaca	$33,383	$290	31%	4	1.5	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (61)
Hot Tub! Close To Cornell, Ithaca College,Commons!	$46,408	$236	50%	4	2	1	$230	✅	✅	❌	Y / Y	⭐️ 5 (18)
Pet-friendly Modern Victorian—Privacy & Location	$41,122	$174	62%	4	1.5	2	$179	❌	❌	✅	Y / Y	⭐️ 5 (155)
Gorgeous historic home in downtown Ithaca	$129,580	$749	47%	4	5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (28)
Magical lakefront treehouse, minutes to downtown	$93,445	$344	74%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (139)
Downtown Ithaca 4 bedroom Home, newly renovated!	$47,256	$258	49%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (110)
Perfectly Cozy - Near Cornell & Cayuga Lake	$68,473	$389	48%	4	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (58)
Craftsman cottage near Cornell & Cayuga wine trail	$77,146	$288	71%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (208)
Forest House Near Hiking, Wineries, Colleges	$38,966	$187	55%	4	1.5	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (257)
Great Location! Colleges! Hiking! Ithaca Commons!	$66,260	$274	60%	4	2	1	$210	❌	✅	❌	Y / Y	⭐️ 5 (46)
House on the Hill-read full description	$45,081	$231	53%	4	2	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (38)
Huge Sunny Downtown Ithaca Retreat Pet Friendly	$305,050	$1,745	47%	4	2	1	$149	❌	❌	✅	N / Y	⭐️ 0 (1)
Willow Cottage-Stylish, Ideal For Family Getaways	$90,498	$257	91%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (56)
Historic 3+bedroom on Cornell Campus	$46,167	$391	31%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Large Historic 4bedroom on Cornell campus	$68,809	$339	54%	4	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Spacious lakeside mid-century modern home	$142,612	$463	84%	4	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (70)
The 65th Step: Lakefront Cottage w/ Private Dock	$82,268	$326	67%	4	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Quiet, spacious home with great views, 4 bedrooms	$144,130	$504	78%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (65)
Osprey Landing: Lakeside Home Close to Ithaca	$85,556	$487	48%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
NE Cayuga Heights with Master Suite Expansion	$114,015	$528	59%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Sleeps 8+; Perfect location!	$304,856	$824	100%	4	2.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (45)
Ayoka Cottage	$98,960	$337	79%	4	1.5	3	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Amazing Lakefront Westshore Ithaca	$206,177	$1,004	56%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Gorgeous Huge Central w/Grand Piano, Gourmet Kitch	$56,129	$213	72%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Collegetown Craftsman w/ BBQ, Firepit, Hottub	$301,838	$989	83%	4	2	2	$100	❌	✅	✅	Y / Y	⭐️ 5 (30)
It's Great to be on Cayuga	$198,233	$637	84%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (24)
Hemsin House: Modern Farmhouse with Lakeview!	$265,206	$721	100%	4	2.5	3	$75	❌	✅	❌	Y / Y	⭐️ 5 (69)
The Oakcrest home-Your Home away from Home	$52,439	$199	72%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.3 (26)
Historic Train Station Cottages	$74,907	$379	54%	4	2	3	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
Historic DeWitt Park House with Yard in Downtown	$56,485	$253	61%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Bright & Modern Lakefront Getaway	$84,429	$292	79%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.6 (85)
Downtown Ithaca Home! Walk to Restaurants & Gorges	$221,475	$806	75%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (79)
Cheerful, Large 4 bedroom home near Cornell and IC	$193,614	$524	100%	4	2.5	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (6)
4 bedroom, pet friendly home in NE Ithaca	$142,374	$389	100%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (20)

Return Metrics

803.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$87,135	$174,270	$261,405	$348,541	$435,676	$871,352	$2,614,058
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$87,135	$174,270	$261,405	$348,541	$435,676	$871,352	$2,614,058

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

803.09%

Payback Period Days

Return on Investment

803.09%

3 Highgate NE Ithaca, NY, 14850

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$158,114

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $506/night at 50% occupancy.Projected nightly rate is $492/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$115,247

Avg annual revenue

62%

Avg occupancy rate

$492

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

$115k

$205k

$305k

$87,135

Profit

Revenue

$158,114

Operating Expenses

$32,555

Operating Income

$125,559

Net Effective Rent

$38,424

Profit (Cash Flow)

$87,135

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

803.09%

Payback Period Days