BNBCalc Short Term Rental Investment Analysis 412 2nd Ave, Albany, NY 12209

6 bed • 2 bath • 18 guests • $239,000

BNB

Calc

Annual Revenue

$92,301

Profit (Cash Flow)

$50,500

Cap Rate

27.9%

Annual Revenue

$92,301

AirDNA projects $396/night at 42% occupancy ($60,747). Airbtics projects $683/night at 37% occupancy ($92,300). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 37% occupancy rate, $683 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,298	$70,752	$175,875	$260,486
Occupancy	29%	37%	46%	53%
Nightly Rate	$300	$500	$1,024	$1,321

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Roundhill Farm - Summer Getaway with Pool!	$73,583	$519	37%	6	3	1	$110	✅	❌	✅	Y / Y	⭐️ 5 (142)
Hudson Valley Retreat on Kinderhook Lake	$152,477	$1,362	30%	6	4	4	$375	❌	❌	❌	Y / Y	⭐️ 5 (43)
SW Greek Revival Estate	$253,435	$1,652	40%	8	7	2	$500	✅	❌	✅	Y / Y	⭐️ 5 (12)
Mansion@Rebeccas Fountain w/Chef near Saratoga NY	$158,779	$1,248	34%	6	3	2	$348	❌	✅	✅	Y / Y	⭐️ 4.8 (13)
Luxury Mansion Rentals in Niskayuna, NY (USA)	$99,552	$800	34%	6	7	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Cozy Home in quiet area/Close to all/Albany DT	$54,913	$244	61%	6	2	28	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Lake House in Averill Park, NY (age 30+ excl kids)	$102,614	$500	54%	6	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (158)
New Listing! the Blue Churn	$53,982	$301	49%	6	5	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Spacious house in Albany's best	$41,585	$299	38%	6	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (6)
The Blue Churn	$94,034	$500	44%	6	5	4	$300	❌	❌	✅	Y / Y	⭐️ 5 (1)
Charming Riverfront Mansion: The Powers House	$37,881	$199	52%	6	5	1	$0	❌	❌	❌	Y / N	⭐️ 5 (3)

Return Metrics

72.69% 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)	$50,499	$100,999	$151,498	$201,998	$252,497	$504,995	$1,514,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$191,200	$191,200	$191,200	$191,200	$191,200	$191,200	$191,200
Down Payment	$47,800	$47,800	$47,800	$47,800	$47,800	$47,800	$47,800
Property Appreciation	$7,170	$14,555	$22,161	$29,996	$38,066	$82,196	$341,115
Total Return	$296,669	$354,554	$412,660	$470,994	$529,564	$826,191	$2,095,101

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.69%

Cap Rate

27.87%

Return on Investment

86.39%

412 2nd Ave Albany, NY, 12209

6 bed • 2 bath • 18 guests

Purchase Price

Est. $1,146/mo

This property is for sale!

Contact Agent

403

Airbnb Investor Score

$50,499

Annual Profit

27.9%

Cap Rate

72.7%

Cash on Cash

$92,301

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $396/night at 42% occupancy.Projected nightly rate is $683/night at 37% occupancy.

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.

$89,337

Avg annual revenue

37%

Avg occupancy rate

$683

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

$100k

$175k

$255k

$50,500

Profit

Revenue

$92,301

Operating Expenses

$25,679

Operating Income

$66,622

Mortgage & Taxes

$16,122

Profit (Cash Flow)

$50,500

$69,470

Cash Investment

Down Payment

$47,800

Renos & Furnishing

$14,500

Closing Costs

$7,170

Total

$69,470

DSCR Ratio

Strong

4.13

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

72.69%

Cap Rate

27.87%

Return on Investment

86.39%

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

$11,343

Deductible property tax

$2,366

Your total deduction

-$24,821

Your adjusted annual income

$150,000 - -$24,821 = $174,821

Taxes on $174,821 (30%)

$52,446

Your old tax bill

$45,000

Your new tax bill

$52,446

Estimated tax savings

-$7,446

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -