3639 Atwood Rd Stone Ridge, New York, 12484
4 bed • 2 bath • 12 guests
Est. $3,216/mo

Inquire about this property
Contact Agent
$670,400
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$31,818
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