BNBCalc Short Term Rental Investment Analysis 38 Winterthur Rd, Woodridge, NY

3 bed • 3 bath • 9 guests • $150,000

BNB

Calc

Annual Revenue

$45,374

Profit (Cash Flow)

$15,677

Cap Rate

17.2%

Annual Revenue

$45,374

AirDNA projects $229/night at 50% occupancy ($41,820). Airbtics projects $269/night at 44% occupancy ($43,230). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 41% occupancy rate, $303 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,223	$37,364	$71,457	$106,997
Occupancy	31%	40%	55%	66%
Nightly Rate	$189	$246	$343	$429

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serene Home in the Catskills Woods	$69,054	$252	74%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (66)
Escape to a 3-Bedroom Cabin in Lower Catskills	$26,308	$103	65%	3	2	2	$138	❌	❌	❌	N / N	⭐️ 5 (98)
Outlier Inn Bungalow on Farm Upstate Catskills	$21,073	$191	29%	3	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (104)
Raven’s View Black House	$29,161	$247	30%	3	2.5	2	$200	❌	❌	✅	N / Y	⭐️ 4 (12)
Hemlock House - MCM Cabin with Hiking + Fire Pit!	$29,189	$303	25%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (44)
Outlier Inn House on Farm Upstate, Catskills 1	$41,770	$333	34%	3	1.5	2	$100	❌	❌	✅	N / N	⭐️ 5 (72)
90 Acre Mountainview Ranch Home	$30,130	$188	40%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (143)
Cozy New York Escape w/ Hot Tub, Sauna & Deck!	$42,568	$310	32%	3	4	2	$207	❌	✅	✅	Y / Y	⭐️ 4.7 (12)
NEW Catskills Brick House w/Hot tub/Game Rm etc!	$58,704	$429	36%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (115)
Hillside view of beautiful pond	$41,363	$234	47%	3	2	1	$30	❌	❌	❌	N / Y	⭐️ 5 (17)
Kiamesha Lake Home w/ Deck: 4 Mi to Resorts World!	$45,081	$189	58%	3	1.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Rock Hill Cabin	$49,839	$406	33%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (11)
Universally Accessible Agrihood Farmhouse	$41,318	$192	55%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (33)
Escape 2 The Catskills	$29,114	$330	23%	3	2.5	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (229)
The First House	$53,452	$295	46%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (31)
Lake Access! Catskill Cozy Home /Hot-Tub +Sauna	$29,781	$180	40%	3	2	1	$155	❌	✅	✅	Y / Y	⭐️ 5 (127)
Dreamy A-Frame: Hot Tub, Cinema, Firepit, Fun Room	$71,546	$249	77%	3	1.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (199)
Nueva Casa spa con jacuzzi sauna y vista al bosque	$38,509	$515	19%	3	2	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (15)
Cabin in Greenfield Park, NY with access to lake	$52,946	$425	33%	3	2.5	1	$150	❌	❌	✅	N / N	⭐️ 5 (21)
Bow Tie Hill - A Catskills Country Home	$43,728	$286	40%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (204)
Charming Cabin in Davos close to lake, pool, hikes	$95,088	$433	60%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (116)
Cozy Upstate Homestead 14 Private Acres	$22,879	$117	48%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy 3Br Catskills Cottage Retreat w/ Farm Animals	$33,287	$150	50%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.5 (27)
Willow House Cottage	$46,255	$246	50%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (53)
Charming House by Kiamesha Lake in Catskills	$29,586	$192	37%	3	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.5 (23)
Lakefront Cottage	$125,075	$441	75%	3	2	5	$175	✅	❌	❌	Y / Y	⭐️ 5 (20)
Visit the farm, relax in our peaceful home & yard	$34,875	$373	25%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (7)
Catskills Old Falls House (Winter Months)	$37,674	$205	49%	3	1.5	2	$150	❌	✅	❌	Y / Y	⭐️ 4.5 (55)
Cozy 3-Bedroom Retreat in Woodridge, NY	$42,198	$189	61%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 3 (3)
The Home by a Pond	$28,512	$190	41%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
Spacious Sullivan County House w/ Fire Pit	$38,642	$249	39%	3	2	2	$310	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Renovated & Spacious 3BR Catskills Retreat	$48,555	$201	66%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Catskill Lakefrnt Retreat Air conditioning Private	$36,153	$449	22%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful and Cozy House in Mountain Dale	$46,242	$133	95%	3	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (15)
Spacious 3-Bedroom House near Casino and Waterpark	$27,044	$129	56%	3	2	5	$75	❌	❌	✅	N / Y	⭐️ 4.8 (4)
Stunning Mid-Century Modern Getaway with EV Charge	$39,826	$403	27%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Oak Ridge Estate Rental	$67,950	$395	47%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Amazing getaway place Up State, E unit top floor.	$18,489	$189	26%	3	2	2	$125	✅	❌	✅	N / N	⭐️ 0 (1)
Lake Side Retreat	$42,196	$246	39%	3	2	1	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
The Dacha and Lake	$19,258	$179	28%	3	1	2	$150	❌	❌	❌	N / N	⭐️ 4.4 (31)

Return Metrics

36.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,677	$31,354	$47,031	$62,708	$78,385	$156,770	$470,312
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,473	$3,038	$4,699	$6,462	$8,334	$19,577	$120,000
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$51,650	$73,527	$95,639	$117,997	$140,611	$257,935	$834,401

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.24%

Cap Rate

17.19%

Return on Investment

50.05%

38 Winterthur Rd Woodridge, New York, 12789

3 bed • 3 bath • 9 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact Agent

209

Airbnb Investor Score

$15,677

Annual Profit

17.2%

Cap Rate

36.2%

Cash on Cash

$45,374

Annual Revenue

BNBCalc predicts this property will get $269 per night with 44% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$43,110

Avg annual revenue

44%

Avg occupancy rate

$269

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

$15k

$55k

$90k

$125k

$15,677

Profit

Revenue

$45,374

Operating Expenses

$19,579

Operating Income

$25,796

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$15,677

$43,250

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$8,750

Closing Costs

$4,500

Total

$43,250

DSCR Ratio

Strong

2.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.24%

Cap Rate

17.19%

Return on Investment

50.05%

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

$7,119

Deductible property tax

$1,485

Your total deduction

$391

Your adjusted annual income

$150,000 - $391 = $149,609

Taxes on $149,609 (30%)

$44,883

Your old tax bill

$45,000

Your new tax bill

$44,883

Estimated tax savings

$117

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:

1965

Size:

1,476 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Other, See Remarks

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 3

Lot size: -

Building area: 1,476 sqft

Garage: No

Heating: Electric, other, see remarks

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: None

View: -

Parking: Driveway

Amenities: Electric Water Heater

Price per square foot: $161

Lot Info

Zoning: -

Land Use: -

Parcel Number: 482889.058.0040002003.000/0000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools