Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 364 Yankee Lake Rd

2 bed • 1 bath • 6 guests • $299,000

BNB

Calc

Annual Revenue

$42,646

Profit (Cash Flow)

$3,252

Cap Rate

7.8%

Annual Revenue

$42,646

AirDNA projects $278/night at 42% occupancy ($42,645). Airbtics projects $239/night at 48% occupancy ($41,900). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 42% occupancy rate, $278 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,235$37,043$70,883$89,442
Occupancy33%43%64%70%
Nightly Rate$186$220$288$331

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
$30,074
$249
33%
225$0❌❌❌Y / N⭐️ 5 (1)
$25,687
$160
41%
223$100❌❌❌Y / Y⭐️ 4.5 (45)
$45,652
$254
46%
222$150❌❌✅Y / Y⭐️ 4.9 (22)
$29,671
$237
33%
222$160❌❌✅Y / Y⭐️ 5 (106)
$47,302
$172
70%
221$80❌❌❌Y / Y⭐️ 5 (336)
$45,532
$331
34%
222$200❌❌❌Y / Y⭐️ 4.9 (64)
$22,238
$196
31%
221$0❌❌❌Y / Y⭐️ 4.8 (23)
$30,267
$146
53%
231$40✅❌✅Y / Y⭐️ 4.8 (162)
$36,906
$228
40%
222$200❌❌✅Y / Y⭐️ 5 (163)
$37,338
$173
56%
222$50❌❌✅N / Y⭐️ 5 (57)
$73,321
$299
67%
222$0❌❌✅Y / Y⭐️ 4.8 (31)
$51,722
$203
64%
211$130❌❌✅N / Y⭐️ 5 (176)
$86,618
$351
64%
222$220❌❌✅Y / Y⭐️ 5 (15)
$36,873
$214
43%
232$150❌❌✅Y / Y⭐️ 5 (56)
$47,898
$287
36%
222$250❌❌✅Y / Y⭐️ 5 (46)
$31,529
$165
47%
222$120❌❌✅Y / Y⭐️ 4.8 (110)
$78,048
$200
97%
222$130❌❌❌Y / Y⭐️ 4.9 (27)
$58,423
$232
65%
222$150❌❌❌Y / Y⭐️ 4.9 (34)
$60,233
$223
72%
222$80✅❌✅Y / Y⭐️ 5 (51)
$79,993
$217
96%
221$135✅✅✅Y / Y⭐️ 5 (45)
$69,430
$466
40%
222$100✅❌❌Y / Y⭐️ 5 (22)
$36,423
$232
37%
222$160❌❌✅Y / Y⭐️ 5 (4)
$27,611
$157
41%
222$125❌❌✅N / Y⭐️ 5 (86)
$43,434
$179
57%
222$175❌❌✅Y / Y⭐️ 5 (126)
$40,263
$331
31%
222$120❌✅❌N / Y⭐️ 4.8 (31)
$44,420
$151
76%
222$100❌❌✅Y / Y⭐️ 5 (39)
$51,135
$279
47%
232$150✅❌❌Y / Y⭐️ 5 (22)
$38,802
$146
67%
211$50❌❌✅N / Y⭐️ 4.9 (319)
$25,405
$189
33%
222$165❌❌❌N / Y⭐️ 5 (15)
$33,704
$198
43%
221$100❌❌❌Y / Y⭐️ 5 (63)
$37,404
$195
50%
212$100❌❌✅Y / Y⭐️ 5 (46)
$29,830
$178
42%
212$110❌❌✅N / N⭐️ 4.8 (21)
$35,331
$210
42%
212$120❌❌✅Y / Y⭐️ 4.8 (140)
$76,855
$293
70%
213$100❌✅✅Y / Y⭐️ 4.9 (93)
$83,952
$326
68%
222$130❌❌✅Y / Y⭐️ 4.9 (21)

Return Metrics

4.33% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,252$6,504$9,756$13,009$16,261$32,523$97,569
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$239,200$239,200$239,200$239,200$239,200$239,200$239,200
Down Payment$59,800$59,800$59,800$59,800$59,800$59,800$59,800
Property Appreciation$8,970$18,209$27,725$37,527$47,622$102,830$426,751
Total Return$311,222$323,713$336,482$349,536$362,884$434,354$823,321

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.33%

Cap Rate

7.83%

Return on Investment

20.2%

property-location

364 Yankee Lake Rd Wurtsboro, New York, 12790

2 bed • 1 bath • 6 guests

Est. $1,434/mo

Agent

This property is for sale!

Contact Agent

$42,646

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $278/night at 42% occupancy ($42,645.88). Airbtics projects $239/night at 48% occupancy ($41,900).

Top 56% of comparables

Top 28% 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.

$44,380

Avg annual revenue

48%

Avg occupancy rate

$239

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

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

$3,252

Profit

Revenue

$42,646

Operating Expenses

$19,224

Operating Income

$23,422

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$3,252

$75,020

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$6,250

Closing Costs

$8,970

Total

$75,020

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.33%

Cap Rate

7.83%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$62,151

Your adjusted annual income

$150,000 - $62,151 = $87,849

Taxes on $87,849 (30%)

$26,355

Your old tax bill

$45,000

Your new tax bill

$26,355

Estimated tax savings

$18,645

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: -