BNBCalc Short Term Rental Investment Analysis 364 Yankee Lake Rd

2 bed • 1 bath • 6 guests • $281,600

BNB

Calc

Annual Revenue

$32,039

Profit (Cash Flow)

$11,406

Cap Rate

5.0%

Annual Revenue

$32,039

AirDNA projects $258/night at 34% occupancy ($32,039). Airbtics projects $209/night at 41% occupancy ($31,297). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 34% occupancy rate, $258 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,869	$35,037	$47,570	$62,724
Occupancy	26%	41%	49%	63%
Nightly Rate	$186	$216	$242	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cute Upstate Cottage - 90 Minutes from NYC!	$44,810	$256	44%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Riverfront Ski Chalet	$22,115	$238	23%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (105)
Stream House	$26,429	$249	29%	2	2	5	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Peaceful 2 bdrm, 2 bth, Kids friendly house.	$25,252	$155	41%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Hello Small Stone	$21,337	$199	26%	2	2	1	$120	❌	❌	✅	N / Y	⭐️ 5 (46)
ABomb! Adorable 2-bdrm Chalet with Lots of Room!	$57,051	$219	63%	2	1	1	$130	❌	❌	✅	N / Y	⭐️ 5 (168)
Happy Valley Retreat-Gateway to the Catskills	$21,432	$244	24%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
Trails Head Cabin	$40,412	$139	70%	2	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.9 (306)
Streamside Catskills Cabin	$36,215	$182	51%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Welcome to your twelve-sided getaway !	$36,172	$214	41%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (130)

Return Metrics

16.06% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,406	$22,812	$34,218	$45,625	$57,031	$114,062	$342,188
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$225,280	$225,280	$225,280	$225,280	$225,280	$225,280	$225,280
Down Payment	$56,320	$56,320	$56,320	$56,320	$56,320	$56,320	$56,320
Property Appreciation	$8,448	$17,149	$26,111	$35,343	$44,851	$96,846	$401,917
Total Return	$301,454	$321,561	$341,930	$362,568	$383,482	$492,509	$1,025,705

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.06%

Cap Rate

5.04%

Return on Investment

31.85%

364 Yankee Lake Rd Wurtsboro, New York, 12790

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,351/mo

This property is for sale!

Contact Agent

$32,039

Annual Revenue

BNBCalc predicts this property will get $209 per night with 41% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$33,122

Avg annual revenue

41%

Avg occupancy rate

$209

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

$20k

$35k

$45k

$60k

$11,406

Profit

Revenue

$32,039

Operating Expenses

$17,845

Operating Income

$14,194

Mortgage & Taxes

$2,788

Profit (Cash Flow)

$11,406

$71,018

Cash Investment

Down Payment

$56,320

Renos & Furnishing

$6,250

Closing Costs

$8,448

Total

$71,018

DSCR Ratio

Weak

0.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.06%

Cap Rate

5.04%

Return on Investment

31.85%

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

$13,365

Deductible property tax

$2,788

Your total deduction

$33,562

Your adjusted annual income

$150,000 - $33,562 = $116,438

Taxes on $116,438 (30%)

$34,931

Your old tax bill

$45,000

Your new tax bill

$34,931

Estimated tax savings

$10,069

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