32 Cathy Jo Pl Accord, NY, 12404
3 bed • 3 bath • 9 guests
Est. $1,911/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$57,280
Annual Profit
21.1%
Cap Rate
57.0%
Cash on Cash
$112,462
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $751/night at 41% occupancy.Projected nightly rate is $346/night at 60% occupancy.
Top 86% of comparables
Top 6% 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.
$80,013
Avg annual revenue
60%
Avg occupancy rate
$346
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$80k
$140k
$200k
Sign up to see the data on 40 all comparables
$57,281
Profit
Revenue
$112,462
Operating Expenses
$28,300
Operating Income
$84,162
Mortgage & Taxes
$26,882
Profit (Cash Flow)
$57,281
$100,405
Cash Investment
Down Payment
$79,700
Renos & Furnishing
$8,750
Closing Costs
$11,955
Total
$100,405
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
57.04%
Cap Rate
21.11%
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
$18,913
Deductible property tax
$3,945
Your total deduction
-$4,787
Your adjusted annual income
$150,000 - -$4,787 = $154,787
Taxes on $154,787 (30%)
$46,436
Your old tax bill
$45,000
Your new tax bill
$46,436
Estimated tax savings
-$1,436
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:
15,682 sqft
Year built:
1989
Size:
2,698 sqft
Type:
SFR
Parking:
2
Heating:
HOT WATER
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6 Cathy Jo Pl | 3 | 2 | 1,872 | - | 15,246 | 1988 | $0 | 336 |
| 256 Lower Whitfield Rd | 3 | 2 | 1,680 | - | 65,340 | 1926 | $492,000 | 53 |
| 362 Mettacahonts Rd | 3 | 2 | 1,764 | - | 21,344 | 1950 | $362,500 | 151 |
| 320 Mettacahonts Rd | 1 | 1 | 440 | - | 69,696 | 2022 | $200,000 | 25 |
| 27 Rock Mountain Est | 3 | 2 | 1,404 | - | 60,984 | 1998 | $465,000 | 32 |
| 100 Krum Rd | 3 | 2 | 1,308 | - | 144,184 | 1979 | $835,000 | 80 |
| 54 Boodlehole Rd | 1 | 2 | 1,135 | - | 456,073 | 2006 | $657,700 | - |
| 311 Cedar Ridge Rd | 3 | 3 | 1,946 | - | 270,072 | 1999 | $0 | - |
| 11 Rock Mountain Est | 3 | 2 | 1,764 | - | 87,120 | 1993 | $453,000 | 243 |
| 385 Queens Hwy | 4 | 4 | 2,581 | - | 178,596 | 2021 | $996,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 15,682 sqft
- Building area: 2,698 sqft
- Garage: No
- Heating: Hot water
- Pool: Yes
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 514400 68.19-1-21
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $288,900
- County Est. Land Value: $50,794
- Assessed Land Value: $32,000
- County Est. Structure Value: $407,777
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/07/17 | $0 | 0% | Kyle L Tomlin Sr, Anita M Tomlin |
Ownership
- Name: Kyle L Tomlin Sr
- Owner Occupied: Yes
- Owner Mailing Address: 32 Cathy Jo Pl, Accord, Ny 12404
- Years Owned: 0
- Home Equity: $335,400
- Mortgage Balance Remaining: $130,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No