47 Blueberry Hill Rd Accord, New York, 12404
3 bed • 2 bath • 9 guests
Est. $4,049/mo
Inquire about this property
Contact Agent
$844,100
Zestimate
Airbnb Investor Score
-$7,563
Annual Profit
5.8%
Cap Rate
-3.7%
Cash on Cash
$81,238
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $327/night at 50% occupancy.Projected nightly rate is $337/night at 53% occupancy.
Top 28% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$65,934
Avg annual revenue
53%
Avg occupancy rate
$337
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$95k
$130k
Sign up to see the data on 40 all comparables
-$7,564
Profit
Revenue
$81,238
Operating Expenses
$31,861
Operating Income
$49,377
Mortgage & Taxes
$56,940
Profit (Cash Flow)
-$7,564
$202,643
Cash Investment
Down Payment
$168,820
Renos & Furnishing
$8,500
Closing Costs
$25,323
Total
$202,643
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.73%
Cap Rate
5.84%
STR Tax Calculator (USA)
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
$40,062
Deductible property tax
$8,357
Your total deduction
$92,360
Your adjusted annual income
$150,000 - $92,360 = $57,640
Taxes on $57,640 (30%)
$17,292
Your old tax bill
$45,000
Your new tax bill
$17,292
Estimated tax savings
$27,708
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:
5.4 sqft
Year built:
1998
Size:
2,106 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Baseboard, Hot Water, Oil
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5.4 sqft
- Building area: 2,106 sqft
- Garage: Yes
- Heating: Baseboard, hot water, oil
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Ceiling Fan(s), Ductless, Heat Pump, Multi Units
- View: Rural, Trees/Woods
- Parking: Inside Entrance, Gravel, Garage Door Opener, Driveway
- Amenities: Wine Refrigerator, Water Softener Owned, Water Heater, Stainless Steel Appliance(s), Range Hood, Microwave, Gas Range, Exhaust Fan, ENERGY STAR Qualified Refrigerator, ENERGY STAR Qualified Washer, ENERGY STAR Qualified Dryer, Dishwasher
- Price per square foot: $400
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 61.3285
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $445,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $844,100
Schools
- High School: Rondout Valley High School with 4/10 star rating