BNBCalc Short Term Rental Investment Analysis 317 Clay St, Watertown, NY 13601

5 bed • 0 bath • 15 guests • $259,900

BNB

Calc

Annual Revenue

$21,739

Profit (Cash Flow)

-$12,299

Cap Rate

2.0%

Annual Revenue

$21,739

AirDNA projects $93/night at 64% occupancy ($21,739).

BNB Calc projects a 64% occupancy rate, $93 rate per night.

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

Return Metrics

-17.13% 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)	-$12,298	-$24,597	-$36,896	-$49,195	-$61,494	-$122,988	-$368,964
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,553	$5,264	$8,142	$11,197	$14,441	$33,920	$207,920
Down Payment	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980	$51,980
Property Appreciation	$7,797	$15,827	$24,099	$32,619	$41,395	$89,383	$370,945
Total Return	$50,031	$48,474	$47,325	$46,601	$46,322	$52,296	$261,880

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.13%

Cap Rate

2.01%

Return on Investment

-2.71%

317 Clay St Watertown, NY, 13601

5 bed • 0 bath • 15 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

-71

Airbnb Investor Score

-$12,298

Annual Profit

2.0%

Cap Rate

-17.1%

Cash on Cash

$21,739

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$12,299

Profit

Revenue

$21,739

Operating Expenses

$16,506

Operating Income

$5,233

Mortgage & Taxes

$17,532

Profit (Cash Flow)

-$12,299

$71,777

Cash Investment

Down Payment

$51,980

Renos & Furnishing

$12,000

Closing Costs

$7,797

Total

$71,777

DSCR Ratio

Weak

0.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.13%

Cap Rate

2.01%

Return on Investment

-2.71%

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

$12,335

Deductible property tax

$2,573

Your total deduction

$39,703

Your adjusted annual income

$150,000 - $39,703 = $110,297

Taxes on $110,297 (30%)

$33,089

Your old tax bill

$45,000

Your new tax bill

$33,089

Estimated tax savings

$11,911

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -