3639 Atwood Rd Stone Ridge, New York, 12484
6 bed • 2 bath • 16 guests
Est. $3,225/mo
Inquire about this property
Contact Agent
$672,400
Zestimate
Airbnb Investor Score
$72,877
Annual Profit
17.6%
Cap Rate
43.1%
Cash on Cash
$151,627
Annual Revenue
BNBCalc predicts this property will get $814 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 46% 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.
$142,988
Avg annual revenue
51%
Avg occupancy rate
$814
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$135k
$240k
$350k
Sign up to see the data on 40 all comparables
$72,878
Profit
Revenue
$151,627
Operating Expenses
$33,392
Operating Income
$118,236
Mortgage & Taxes
$45,358
Profit (Cash Flow)
$72,878
$169,152
Cash Investment
Down Payment
$134,480
Renos & Furnishing
$14,500
Closing Costs
$20,172
Total
$169,152
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
43.08%
Cap Rate
17.58%
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
$31,913
Deductible property tax
$6,657
Your total deduction
-$4,263
Your adjusted annual income
$150,000 - -$4,263 = $154,263
Taxes on $154,263 (30%)
$46,279
Your old tax bill
$45,000
Your new tax bill
$46,279
Estimated tax savings
-$1,279
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:
6.3 sqft
Year built:
1996
Size:
2,814 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Baseboard
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 6.3 sqft
- Building area: 2,814 sqft
- Garage: Yes
- Heating: Baseboard
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Zoned
- View: Forest
- Parking: Garage Faces Front, Paved, Heated Garage, Garage Door Opener
- Amenities: Water Purifier Owned, Refrigerator, Electric Range, Electric Oven, Dryer, Dishwasher
- Price per square foot: $238
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 61.4337.100
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $340,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $670,400
Schools
- High School: Rondout Valley High School with 4/10 star rating