BNBCalc Short Term Rental Investment Analysis 4258 W Lake Rd, Mayville, NY 14757

3 bed • 1 bath • 9 guests • $150,000

BNB

Calc

Annual Revenue

$51,879

Profit (Cash Flow)

$21,336

Cap Rate

21.0%

Annual Revenue

$51,879

AirDNA projects $268/night at 53% occupancy ($51,879). Airbtics projects $274/night at 52% occupancy ($52,039). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 53% occupancy rate, $268 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,399	$45,984	$79,249	$119,478
Occupancy	36%	50%	69%	85%
Nightly Rate	$183	$248	$310	$380

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gorgeous lake front house w/ private dock	$56,448	$227	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Gray Owl: A Modern Cottage for 8	$55,374	$307	48%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (51)
New Charming Lake Home In The Heart of Bemus Point	$30,214	$226	36%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (92)
Chautauqua Institution First Floor Condo	$20,887	$177	31%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (92)
Welcome October Special $225/nt + fees Oct 4,5,6	$33,400	$227	40%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (123)
Lakeside Brand New Luxury Condo	$51,490	$332	42%	3	3	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (30)
Spacious Bemus Point Home-Pet Friendly	$30,169	$139	56%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (74)
Chautauqua Lake Home	$78,445	$248	86%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (15)
Chautauqua Lakefront NY Cottage Getaway	$52,751	$180	74%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Lake Chautauqua Home < 1/2 Mile to Town & Water	$22,381	$162	36%	3	2	2	$232	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Charming cottage in the heart of Chautauqua Lake	$24,959	$159	42%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
New Lakefront Home in Bemus w/ Dock - sleeps 12	$107,121	$341	85%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Chautauqua Lake Hillside Ranch Lake Front Home	$107,268	$431	68%	3	4	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Willowtree Chautauqua Retreat	$157,848	$790	54%	3	3	2	$184	✅	❌	❌	Y / Y	⭐️ 0 (2)
Secluded Cottage Near CHQ Institution & CHQ Lake	$56,272	$295	50%	3	2	2	$190	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
All-Season home in the heart of Bemus Point!	$52,605	$290	49%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Vacation Home Rental Chautauqua Lake	$29,237	$170	45%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
4358 West Lake Road	$28,093	$139	52%	3	1	2	$270	❌	❌	✅	Y / Y	⭐️ 4 (1)
Chautauqua Lake Getaway-Enjoy a lakefront cottage!	$38,070	$258	40%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (48)
Klau’s Dale	$32,388	$150	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Carol's House	$71,882	$249	77%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (11)
Large Upper Ashville Apartment	$27,450	$150	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Gorgeous porches: Collingwood at Chautauqua Apt 4	$70,500	$250	76%	3	2	3	$40	❌	❌	✅	Y / Y	⭐️ 5 (11)
105 Mina Edison	$137,064	$749	50%	3	2	3	$265	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bemus Point Luxury Condo	$73,786	$360	56%	3	2	7	$150	✅	✅	❌	Y / Y	⭐️ 5 (47)
Chautauqua Gateway House-Main House Unit	$49,410	$375	36%	3	3	7	$100	❌	❌	✅	Y / N	⭐️ 0 (0)
Bemus Point Lakeside Retreat	$129,290	$471	75%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Lake Charmer@Irwin Bay Cottages	$67,724	$196	92%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4 (4)
Modern Lakefront Cottage	$107,238	$293	100%	3	2	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (16)
Cozy Cottage on the lake	$31,720	$142	56%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Lakefront Mayville Cottage w/ Dock & Grill!	$62,520	$192	85%	3	1	5	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Lake View Cedar Cottage with Lake Access	$57,361	$264	50%	3	1	18	$250	❌	❌	❌	Y / Y	⭐️ 5 (23)
Alpha House on Chautauqua Lake	$75,597	$255	81%	3	1	7	$75	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

49.9% 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)	$21,336	$42,672	$64,009	$85,345	$106,682	$213,364	$640,092
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$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	$175,836	$201,807	$227,918	$254,172	$280,573	$414,951	$1,004,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.9%

Cap Rate

20.96%

Return on Investment

63.88%

4258 W Lake Rd Mayville, NY, 14757

3 bed • 1 bath • 9 guests

Purchase Price

Est. $719/mo

This property is for sale!

Contact Agent

280

Airbnb Investor Score

$21,336

Annual Profit

21.0%

Cap Rate

49.9%

Cash on Cash

$51,879

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 53% occupancy.Projected nightly rate is $274/night at 52% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$54,561

Avg annual revenue

52%

Avg occupancy rate

$274

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

$10k

$60k

$110k

$160k

$21,336

Profit

Revenue

$51,879

Operating Expenses

$20,424

Operating Income

$31,455

Mortgage & Taxes

$10,119

Profit (Cash Flow)

$21,336

$42,750

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$8,250

Closing Costs

$4,500

Total

$42,750

DSCR Ratio

Strong

3.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.9%

Cap Rate

20.96%

Return on Investment

63.88%

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

-$5,338

Your adjusted annual income

$150,000 - -$5,338 = $155,338

Taxes on $155,338 (30%)

$46,601

Your old tax bill

$45,000

Your new tax bill

$46,601

Estimated tax savings

-$1,601

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: -