BNBCalc Short Term Rental Cohost Analysis 342 Upper Cherrytown Rd Kerhonkson NY 12446

3 bed • 2 bath • 9 guests • $627,600

BNB

Calc

Owner income

$66,715

Per year

This Airbnb could earn an additional

$5,202

Per month vs a Long-Term Rental

Annual Revenue range

$79,908 - $274,845

Annual Revenue

$95,307

AirDNA projects $420/night at 55% occupancy ($84,371). Airbtics projects $425/night at 64% occupancy ($99,346). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $408 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,852	$79,908	$122,300	$274,845
Occupancy	54%	66%	75%	80%
Nightly Rate	$256	$312	$417	$905

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Farmhouse w Sauna & Private Pond	$68,879	$323	51%	3	3	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (88)
Modern Chalet w/ Firepit, BBQ, Fast Wi-Fi, Dogs Ok	$91,858	$246	91%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (101)
HIP House (House In the Pines)	$48,120	$160	79%	3	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (122)
✔13acres ✔Dogs OK ✔100% Solar + Powerwall ✔229Mbps	$85,192	$301	66%	3	3	1	$330	❌	❌	✅	Y / Y	⭐️ 5 (119)
Hudson Valley Vacation Rental w/ Private Pool!	$265,469	$978	72%	3	3	2	$341	✅	✅	❌	Y / Y	⭐️ 5 (9)
Minimalist house nestled in woods	$113,138	$397	76%	3	3	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (66)
Catskills Architect-designed Modern Cabin retreat	$181,328	$897	53%	3	3	2	$345	❌	✅	❌	Y / Y	⭐️ 5 (45)
Country House: Rustic Charm With Modern Feel	$107,330	$424	66%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (325)
Remote getaway in Kerhonkson	$29,596	$241	31%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cozy Family Retreat! Sunrise, firepit, Minnewaska	$65,564	$286	57%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (48)

342 Upper Cherrytown Rd Kerhonkson NY 12446 Kerhonkson, NY, 12446

3 bed • 2 bath • 9 guests

Inquire about this property

Contact Agent

$95,307

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $420/night at 55% occupancy ($84,371.36). Airbtics projects $425/night at 64% occupancy ($99,346).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$105,647

Avg annual revenue

64%

Avg occupancy rate

$425

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

$30k

$105k

$185k

$265k

$95,307

Revenue

$95,307

Cleaning

$11,331

Cohost commission

$19,061

Owner payout

$66,715

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

87,120 sqft

Year built:

2022

Size:

1,375 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2 Burpo Ln	2	1	868	-	21,780	1970	$160,000	15
343 Upper Cherrytown Rd	3	1	1,000	-	156,816	1962	$460,000	77
363 Upper Cherrytown Rd	2	3	1,960	-	453,024	2009	$799,000	109
16 Burpo Ln	2	1	1,108	-	84,506	1970	$228,000	58
338 Upper Cherrytown Rd	3	3	1,512	-	100,188	2022	$100,000	-
340 Upper Cherrytown Rd	3	2	1,512	-	100,188	2023	$100,000	-
266 Schwabie Tpke	4	2	1,300	-	325,393	1970	$390,000	117
234 Wright Rd	3	3	2,250	-	226,512	1994	$625,000	40
36 White Birch Ln	2	1	672	-	149,846	1940	$300,000	-
60 White Birch Ln	2	1	2,024	-	196,020	1950	$90,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 87,120 sqft

Building area: 1,375 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R2

Land Use: Residential

Parcel Number: 514400 67.-1-56.300

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: $332,600

County Est. Land Value: $92,064

Assessed Land Value: $58,000

County Est. Structure Value: $435,873

Market Estimate: $354,301