BNBCalc Short Term Rental Investment Analysis 4 Clark St, Middle Grove, NY 12850

3 bed • 1 bath • 9 guests • $119,500

BNB

Calc

Annual Revenue

$69,689

Profit (Cash Flow)

$38,888

Cap Rate

39.3%

Annual Revenue

$69,689

AirDNA projects $243/night at 40% occupancy ($35,501). Airbtics projects $360/night at 53% occupancy ($69,688). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $360 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,523	$44,291	$159,518	$205,188
Occupancy	34%	50%	74%	81%
Nightly Rate	$182	$227	$572	$676

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pine Buck Meadows	$40,153	$218	47%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (232)
Three Bedroom Home, Ten Minutes to DT Saratoga	$57,435	$198	75%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (71)
3 BDRM Townhouse in Ballston Spa	$25,409	$158	41%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)
Charming Saratoga Ranch	$55,052	$523	26%	3	2	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (3)
Victorian Lakehouse with Private Beach	$81,330	$324	65%	3	2	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (14)
Quaint Cape style home close to Downtown Saratoga!	$75,013	$692	27%	3	2	2	$200	❌	❌	❌	N / N	⭐️ 5 (3)
Legend Ln Saratoga Track Rental	$41,756	$147	73%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (111)
Private 3 bedroom home 3 acres 20 mins to Saratoga	$60,731	$621	23%	3	1	2	$250	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Close to Saratoga Race Track, SPAC, Hiking & More	$49,840	$166	75%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Great house, 8 miles downtown Saratoga and track.	$71,483	$211	86%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
3 Bedroom House with Lake Access	$42,812	$227	50%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Country Living 10 min from Downtown Saratoga	$219,878	$653	92%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
South Shore Lake House Haven	$63,071	$702	24%	3	2	2	$175	❌	❌	✅	N / Y	⭐️ 4.8 (15)
Cozy Hideaway in the Adirondack Park	$34,632	$166	57%	3	2	29	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Bear Creek Lodge, Lake Desolation	$62,167	$395	43%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 4.1 (10)

Return Metrics

108.82% 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)	$38,887	$77,775	$116,663	$155,551	$194,439	$388,879	$1,166,638
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,173	$2,420	$3,743	$5,148	$6,640	$15,596	$95,600
Down Payment	$23,900	$23,900	$23,900	$23,900	$23,900	$23,900	$23,900
Property Appreciation	$3,585	$7,277	$11,080	$14,998	$19,033	$41,098	$170,557
Total Return	$67,546	$111,373	$155,388	$199,598	$244,013	$469,473	$1,456,696

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.82%

Cap Rate

39.28%

Return on Investment

122.14%

4 Clark St Middle Grove, NY, 12850

3 bed • 1 bath • 9 guests

Purchase Price

Est. $573/mo

This property is for sale!

Contact Agent

603

Airbnb Investor Score

$38,887

Annual Profit

39.3%

Cap Rate

108.8%

Cash on Cash

$69,689

Annual Revenue

BNBCalc predicts this property will get $360 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$65,384

Avg annual revenue

53%

Avg occupancy rate

$360

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

$90k

$150k

$220k

$38,888

Profit

Revenue

$69,689

Operating Expenses

$22,740

Operating Income

$46,949

Mortgage & Taxes

$8,061

Profit (Cash Flow)

$38,888

$35,735

Cash Investment

Down Payment

$23,900

Renos & Furnishing

$8,250

Closing Costs

$3,585

Total

$35,735

DSCR Ratio

Strong

5.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

108.82%

Cap Rate

39.28%

Return on Investment

122.14%

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

$5,672

Deductible property tax

$1,183

Your total deduction

-$25,911

Your adjusted annual income

$150,000 - -$25,911 = $175,911

Taxes on $175,911 (30%)

$52,773

Your old tax bill

$45,000

Your new tax bill

$52,773

Estimated tax savings

-$7,773

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

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: -