BNBCalc Short Term Rental Investment Analysis 364 Yankee Lake Rd

2 bed • 1 bath • 6 guests • $283,600

BNB

Calc

Annual Revenue

$31,265

Profit (Cash Flow)

-$10,331

Cap Rate

3.1%

Annual Revenue

$31,265

AirDNA projects $242/night at 35% occupancy ($30,936). Airbtics projects $214/night at 40% occupancy ($31,264). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 40% occupancy rate, $214 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,918	$27,276	$34,267	$52,568
Occupancy	25%	36%	54%	60%
Nightly Rate	$188	$238	$247	$251

Seasonality (Profit by Month)

Return Metrics

-14.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,331	-$20,662	-$30,993	-$41,325	-$51,656	-$103,313	-$309,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,786	$5,744	$8,884	$12,218	$15,758	$37,013	$226,880
Down Payment	$56,720	$56,720	$56,720	$56,720	$56,720	$56,720	$56,720
Property Appreciation	$8,508	$17,271	$26,297	$35,594	$45,170	$97,534	$404,771
Total Return	$57,682	$59,072	$60,907	$63,207	$65,991	$87,955	$378,432

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.45%

Cap Rate

3.1%

Return on Investment

1.34%

364 Yankee Lake Rd Wurtsboro, New York, 12790

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,360/mo

This property is for sale!

Contact Agent

$31,265

Annual Revenue

BNBCalc predicts this property will get $214 per night with 40% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

-$10,331

Profit

Revenue

$31,265

Operating Expenses

$22,465

Operating Income

$8,799

Mortgage & Taxes

$19,131

Profit (Cash Flow)

-$10,331

$71,478

Cash Investment

Down Payment

$56,720

Renos & Furnishing

$6,250

Closing Costs

$8,508

Total

$71,478

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.45%

Cap Rate

3.1%

Return on Investment

1.34%

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

$13,460

Deductible property tax

$2,808

Your total deduction

$39,290

Your adjusted annual income

$150,000 - $39,290 = $110,710

Taxes on $110,710 (30%)

$33,213

Your old tax bill

$45,000

Your new tax bill

$33,213

Estimated tax savings

$11,787

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:

10,019 sqft

Year built:

1921

Size:

1,620 sqft

Type:

OTHER

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Seasonal, Cabin, Vacation Residence

Stories: 1

Lot size: 10,019 sqft

Building area: 1,620 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R1

Land Use: Residential

Parcel Number: 484089 58.-1-13

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $77,000

County Est. Land Value: $62,133

Assessed Land Value: $23,300

County Est. Structure Value: $143,200

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/27/20	$0	0%	Joseph J Oriscak, James Oriscak

Ownership

Name: Joseph J Oriscak

Owner Occupied: No

Owner Mailing Address: 957 Closter Dock Rd, Alpine, Nj 07620

Years Owned: 30

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No