BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3639 Atwood Rd, Stone Ridge, NY, 12484

4 bed • 2 bath • 12 guests • $670,400

BNB

Calc

Annual Revenue

$110,066

Profit (Cash Flow)

$36,855

Cap Rate

12.2%

Annual Revenue

$110,066

AirDNA projects $676/night at 46% occupancy ($113,576). Airbtics projects $531/night at 49% occupancy ($95,032). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 49% occupancy rate, $615 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,271$79,370$152,700$254,163
Occupancy39%46%56%78%
Nightly Rate$331$460$726$871

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Hidden Mountain - Treetop Elegance

No image available

$153,273
$785
52%
433$350❌❌❌Y / Y⭐️ 5 (42)
Chef’s Kitchen - Fire Pit - Pool Table!

No image available

$56,871
$361
42%
422$275✅❌✅Y / Y⭐️ 5 (64)
Renovated farmhouse w/hot tub Hudson Valley escape

No image available

$49,551
$238
53%
432$225❌✅✅Y / Y⭐️ 5 (210)
Upstate Modern Mountain House

No image available

$113,174
$382
78%
422$200❌❌❌Y / Y⭐️ 5 (104)
Luxe farmhouse with fireplace & sauna

No image available

$78,881
$595
35%
44.51$300✅❌✅Y / Y⭐️ 5 (55)
Modern Home with Stunning Views

No image available

$75,958
$419
46%
422$150❌❌❌Y / Y⭐️ 5 (114)
Hudson Valley Home

No image available

$73,512
$367
54%
431$65❌❌✅Y / Y⭐️ 5 (114)
Luxury Escape/Pool/ HotTub/Game Room/Fire Pit

No image available

$106,743
$594
47%
42.52$350✅✅✅Y / Y⭐️ 5 (55)
Fun, Private & Modern Home, close to Rail Trail

No image available

$105,148
$724
39%
422$300❌✅❌Y / Y⭐️ 5 (46)
Newly Built Private Home & Pool

No image available

$118,830
$734
42%
431$350✅❌✅Y / Y⭐️ 5 (17)
These Two New Houses

No image available

$100,995
$304
90%
442$170❌❌❌Y / Y⭐️ 5 (18)
The Farmhouse New Paltz

No image available

$36,021
$234
41%
41.52$100❌❌✅Y / Y⭐️ 4.5 (138)
Fox Lodge: Hudson Valley / Catskills Getaway

No image available

$56,450
$219
66%
432$270❌❌✅Y / Y⭐️ 5 (163)
Skytop Lodge *Family Ready*

No image available

$71,627
$340
56%
43.53$275❌❌❌Y / Y⭐️ 5 (32)
Unique Dome Home With Hot Tub & Piano, on 28 acres

No image available

$152,654
$864
48%
422$425❌✅✅Y / Y⭐️ 4.5 (46)
Upstate Getaway in Historic Hamlet

No image available

$55,161
$286
52%
43.52$200❌❌✅Y / Y⭐️ 5 (117)
Historic Stone House on Hudson Valley Estate

No image available

$141,467
$481
78%
422$200❌❌✅Y / Y⭐️ 5 (16)
Family Friendly Tzimmer in Rosendale

No image available

$74,932
$343
56%
422$175❌❌❌Y / Y⭐️ 5 (47)
The Hill House at Stone Mountain Farm

No image available

$58,034
$176
89%
422$160❌❌✅N / Y⭐️ 4.5 (56)
Modern Log Cabin Surrounded by Nature

No image available

$75,736
$313
64%
422$220❌❌✅Y / Y⭐️ 5 (42)
Beautiful Artist's Estate w/hot tub

No image available

$54,627
$465
32%
422$150❌✅✅Y / Y⭐️ 5 (232)
Entire lake house to yourself. Great for groups

No image available

$55,661
$288
49%
422$125✅❌✅Y / Y⭐️ 5 (228)
The Rifton House

No image available

$92,496
$241
100%
422$130❌❌❌Y / Y⭐️ 4.8 (40)
Hudson Valley Retreat - Zen House | With Hot Tub

No image available

$99,539
$568
46%
42.52$300❌✅✅Y / Y⭐️ 5 (74)
Catskills Country Retreat: Hike | Relax | Unwind

No image available

$53,642
$355
40%
421$185✅❌❌Y / Y⭐️ 5 (90)
Acorn Hill | Game-room + Fireplace + Firepit + BBQ

No image available

$83,248
$338
61%
43.51$365❌❌✅Y / Y⭐️ 5 (61)
Esopus Escape: Pool, Hot Tub & Media Room

No image available

$108,805
$495
58%
432$264✅✅✅Y / Y⭐️ 5 (112)
Farmhouse at Grateful Woods w Game Room, HT, FP

No image available

$89,509
$562
43%
42.51$350❌✅✅Y / Y⭐️ 5 (68)
Modern 4-bedroom home where luxury meets nature

No image available

$68,007
$456
40%
422$185❌❌✅Y / Y⭐️ 5 (74)
Upstate escape (pool, hot tub, infrared sauna)

No image available

$125,508
$615
55%
431$200✅✅❌Y / Y⭐️ 4.7 (32)
Spacious and chic MCM ranch

No image available

$42,862
$262
43%
424$250❌❌✅Y / Y⭐️ 4.5 (10)
The Lodge; Grateful_Woods: fires, games,htub,anmls

No image available

$198,074
$1,196
45%
422$500✅✅✅Y / Y⭐️ 5 (11)
LONGVIEW FARM - Reimagined Modern Farmhouse

No image available

$179,667
$1,283
37%
42.51$650✅❌❌Y / Y⭐️ 5 (29)
Hilltop Hideaway salt water heated pool EV charger

No image available

$133,176
$809
41%
445$300✅❌❌Y / Y⭐️ 5 (57)
Olivebridge Oasis: Getaway with Hot Tub

No image available

$114,366
$939
33%
422$238✅✅✅Y / Y⭐️ 4.8 (84)

Return Metrics

22.37% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$36,854$73,709$110,563$147,418$184,272$368,545$1,105,637
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$536,320$536,320$536,320$536,320$536,320$536,320$536,320
Down Payment$134,080$134,080$134,080$134,080$134,080$134,080$134,080
Property Appreciation$20,112$40,827$62,164$84,141$106,777$230,561$956,836
Total Return$727,366$784,936$843,127$901,959$961,450$1,269,507$2,732,874

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.37%

Cap Rate

12.24%

Return on Investment

38.58%

property-location

3639 Atwood Rd Stone Ridge, New York, 12484

4 bed • 2 bath • 12 guests

Est. $3,216/mo

Agent

Inquire about this property

Contact Agent

$670,400

Zestimate

127

Airbnb Investor Score

$36,854

Annual Profit

12.2%

Cap Rate

22.4%

Cash on Cash

$110,066

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $676/night at 46% occupancy ($113,576.27). Airbtics projects $531/night at 49% occupancy ($95,032).

Top 41% of comparables

Top 31% 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.

$89,374

Avg annual revenue

49%

Avg occupancy rate

$531

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

$35k

$90k

$140k

$200k

Sign up to see the data on 40 all comparables

$36,855

Profit

Revenue

$110,066

Operating Expenses

$27,989

Operating Income

$82,078

Mortgage & Taxes

$45,223

Profit (Cash Flow)

$36,855

$164,692

Cash Investment

Down Payment

$134,080

Renos & Furnishing

$10,500

Closing Costs

$20,112

Total

$164,692

DSCR Ratio

Strong

1.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.37%

Cap Rate

12.24%

Profit (Cummulative)

$36,855

$536,320

$10,500

$20,112

$0

Total Gain

$63,553

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

$31,818

Deductible property tax

$6,637

Your total deduction

$108,734

Your adjusted annual income

$150,000 - $108,734 = $41,266


Taxes on $41,266 (30%)

$12,380

Your old tax bill

$45,000

Your new tax bill

$12,380


Estimated tax savings

$32,620

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