BNBCalc Short Term Rental Investment Analysis 37 Aldrich Ave, Binghamton, NY 13903

4 bed • 2 bath • 12 guests • $124,900

BNB

Calc

Annual Revenue

$32,258

Profit (Cash Flow)

$5,959

Cap Rate

11.5%

Annual Revenue

$32,258

AirDNA projects $192/night at 46% occupancy ($32,258). Airbtics projects $264/night at 63% occupancy ($60,747). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 46% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,643	$52,098	$101,723	$146,930
Occupancy	44%	59%	85%	90%
Nightly Rate	$176	$232	$317	$436

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Binghamton's Beautiful Riverside Drive Living!	$45,390	$214	53%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (56)
Cozy/Chic Cabin Binghamton NY	$60,801	$179	88%	4	3	1	$115	❌	✅	✅	Y / Y	⭐️ 5 (345)
The Ultimate Cozy Retreat	$40,189	$232	45%	4	1	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Convenient, Minimalist, 4 bedroom (5 beds), home	$44,620	$133	86%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (36)
Barbour Hill Farmhouse	$27,768	$195	37%	4	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
"Charming Natural Cabin Near BU Relaxing Retreat!"	$98,688	$307	85%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (60)
Family Time	$35,367	$173	53%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Rivers Edge	$41,251	$194	53%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (60)
Spacious Home in Johnson City, NY by BU, UHS & BCC	$93,841	$276	91%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Binghamton’s Best! Families and Friends Retreat	$87,840	$300	80%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Lakes Edge	$147,777	$512	77%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
JJT Farm, Elk Mountain Ski resort, Ithica NY	$78,246	$382	55%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Lakeside Retreat on Laurel Lake	$149,873	$476	85%	4	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
Farmhouse: Beautiful Dock, Lake Access, and Views	$40,289	$172	64%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
The Bison Spirit	$48,931	$150	84%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
Live with comfort at Binghamton	$35,116	$450	17%	4	2	1	$200	❌	❌	❌	Y / N	⭐️ 1 (1)
Beautiful 4br (5 beds) Westside Home	$40,918	$260	43%	4	2	3	$0	❌	❌	✅	N / N	⭐️ 4.5 (3)
Renovated! + Indoor & Outdoor Entertaining Space	$68,381	$166	100%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Serene Susquehanna Escape: Mtn & River Views!	$54,152	$327	40%	4	2	3	$207	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Top of Owego …. Relaxing Home	$27,450	$250	30%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
The Hidden Gem - Cozy Lakefront Cottage	$59,866	$160	94%	4	2	2	$270	❌	❌	✅	Y / Y	⭐️ 5 (5)
Ron and Sherry’s house	$38,871	$180	59%	4	2	28	$75	❌	❌	✅	Y / Y	⭐️ 5 (3)
Quaker Lake Getaway Modern Interior Water Toys!	$42,182	$384	30%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (0)

Return Metrics

15.19% 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)	$5,959	$11,918	$17,878	$23,837	$29,797	$59,594	$178,782
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,227	$2,529	$3,912	$5,381	$6,940	$16,301	$99,920
Down Payment	$24,980	$24,980	$24,980	$24,980	$24,980	$24,980	$24,980
Property Appreciation	$3,747	$7,606	$11,581	$15,676	$19,893	$42,955	$178,265
Total Return	$35,913	$47,034	$58,352	$69,874	$81,610	$143,830	$481,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.19%

Cap Rate

11.51%

Return on Investment

27.87%

37 Aldrich Ave Binghamton, NY, 13903

4 bed • 2 bath • 12 guests

Purchase Price

Est. $599/mo

This property is for sale!

Contact Agent

101

Airbnb Investor Score

$5,959

Annual Profit

11.5%

Cap Rate

15.2%

Cash on Cash

$32,258

Annual Revenue

BNBCalc predicts this property will get $264 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 62% of comparables

Seasonality

23 Airbnb Comparables

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

$61,209

Avg annual revenue

63%

Avg occupancy rate

$264

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

$25k

$65k

$105k

$150k

$5,959

Profit

Revenue

$32,258

Operating Expenses

$17,874

Operating Income

$14,385

Mortgage & Taxes

$8,425

Profit (Cash Flow)

$5,959

$39,227

Cash Investment

Down Payment

$24,980

Renos & Furnishing

$10,500

Closing Costs

$3,747

Total

$39,227

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.19%

Cap Rate

11.51%

Return on Investment

27.87%

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

$5,928

Deductible property tax

$1,237

Your total deduction

$7,863

Your adjusted annual income

$150,000 - $7,863 = $142,137

Taxes on $142,137 (30%)

$42,641

Your old tax bill

$45,000

Your new tax bill

$42,641

Estimated tax savings

$2,359

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -