BNBCalc Short Term Rental Investment Analysis 4924 Basswood Rd, Dundee, NY 14837

3 bed • 4 bath • 9 guests • $4,895,000

BNB

Calc

Annual Revenue

$49,549

Profit (Cash Flow)

-$300,774

Cap Rate

0.6%

Annual Revenue

$49,549

AirDNA projects $238/night at 57% occupancy ($49,549). Airbtics projects $310/night at 58% occupancy ($65,670). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $238 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,543	$64,670	$95,997	$130,526
Occupancy	45%	57%	69%	82%
Nightly Rate	$224	$304	$373	$426

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Casa Ceylon in The Finger Lakes	$24,959	$153	43%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (35)
The Riesling Ranch	$38,630	$176	59%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (120)
Chateau at Castle Point, cabin with lake view!	$70,928	$373	51%	3	4	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (85)
Castello at Castle Point, cabin with lake view!	$66,829	$373	48%	3	4	2	$260	✅	✅	❌	Y / Y	⭐️ 4.8 (89)
The Bearded Lady-Cozy, 11AM Check-in, Dog Friendly	$53,990	$305	48%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (45)
The Hector Escape on the Seneca Lake Wine Trail	$61,738	$298	56%	3	1	3	$110	❌	✅	✅	Y / Y	⭐️ 5 (102)
A-Frame w/Pool, Hot Tub, & Lake Access-Smith Park	$85,717	$300	76%	3	3	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (9)
Red Creek Cottage on Seneca Lake	$45,544	$303	38%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Newly remodeled pet-friendly home.	$35,648	$267	35%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (91)
Finger Lakes Farm Retreat: Walk to Wineries!	$37,592	$201	49%	3	1	2	$202	❌	❌	✅	Y / Y	⭐️ 5 (39)
Waterfront Cottage with Hot Tub on Seneca Lake FLX	$74,772	$299	67%	3	1	3	$165	❌	✅	❌	Y / Y	⭐️ 5 (29)
Country Liv'in Private Garden Wine Trail no stairs	$35,172	$189	49%	3	1	2	$151	❌	❌	❌	Y / Y	⭐️ 5 (11)
Lakefront home Seneca Lake wine trail-Burdett	$103,024	$510	55%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Seneca lake home w/ soaring views & private dock	$96,930	$420	61%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (27)
Sunrise at the Sawmill - Couples Retreat!	$68,105	$348	53%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)
Chalet cabin on Seneca lake wine trail	$53,358	$247	58%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (49)
Seneca Vista: Secluded Lake Retreat	$81,938	$336	64%	3	3	2	$260	❌	❌	✅	Y / Y	⭐️ 4.6 (42)
Cedar Lane Cabin	$32,763	$188	45%	3	1	2	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (59)
Spectacular Lake Views, Hot Tub-New Winedown Oasis	$89,879	$516	46%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (74)
Modern Finger Lakes Farmhouse	$49,465	$208	63%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
Himrod Vacation Rental 3 Mi to Seneca Lake!	$33,846	$190	38%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (17)
Finger Lakes Retreat: 3 Mi to Seneca & Keuka Lake	$26,703	$159	35%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
FLX Wine Trail Carriage House	$46,880	$312	40%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (162)
Lake Front & Central	$50,225	$362	37%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
Little Blue Cottage FLX; Lakefront &Wine Trails	$94,749	$381	67%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (85)
Log Cabin on the Lake	$120,586	$350	93%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beautiful Lakefront Cottage	$117,122	$384	83%	3	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (23)
The English Burton Cottage	$69,628	$200	91%	3	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Moonlight Bay on Seneca Lake with a hot tub.	$92,738	$309	82%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (222)
Seneca Lake View Retreat	$40,402	$260	42%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (19)
Serene Lodi Escape w/ Deck: Boat, Hike & Sip!	$133,566	$483	75%	3	2	2	$181	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Elegant Historic Barn on Seneca Lake Wine Trail!	$75,208	$328	61%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (255)
Burdett Home with a View. Perfect location.	$57,514	$194	81%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (377)
Dundee Vacation Home w/ Sunroom + Fire Pit	$94,618	$395	62%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 5 (8)
Lakeside Home w/Sunset View, 6 Kayaks &Peddleboat	$81,536	$282	79%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (123)
Beautiful Seneca Lake House on Plum Point	$119,988	$583	56%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (71)
The Willows at Lodi Point	$69,870	$230	83%	3	1	7	$0	❌	❌	❌	N / Y	⭐️ 5 (66)
Finger Lakes Retreat w/ Sunroom, Fire Pit & BBQ!	$39,242	$230	45%	3	2	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (23)
Waterfront Home on Seneca Lake FLX Wine Trail	$122,054	$415	80%	3	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (74)
Lodi Lakefront	$77,944	$357	58%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (124)

Return Metrics

-26.5% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$300,773	-$601,547	-$902,320	-$1,203,094	-$1,503,868	-$3,007,736	-$9,023,209
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,916,000	$3,916,000	$3,916,000	$3,916,000	$3,916,000	$3,916,000	$3,916,000
Down Payment	$979,000	$979,000	$979,000	$979,000	$979,000	$979,000	$979,000
Property Appreciation	$146,850	$298,105	$453,898	$614,365	$779,646	$1,683,470	$6,986,449
Total Return	$4,741,076	$4,591,558	$4,446,577	$4,306,271	$4,170,778	$3,570,734	$2,858,240

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.5%

Cap Rate

0.6%

Return on Investment

-9.32%

4924 Basswood Rd Dundee, NY, 14837

3 bed • 4 bath • 9 guests

Purchase Price

Est. $23,478/mo

This property is for sale!

Contact Agent

-109

Airbnb Investor Score

-$300,773

Annual Profit

0.6%

Cap Rate

-26.5%

Cash on Cash

$49,549

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $238/night at 57% occupancy ($49,549). Airbtics projects $310/night at 58% occupancy ($65,670).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

$69,285

Avg annual revenue

58%

Avg occupancy rate

$310

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

$60k

$95k

$135k

-$300,774

Profit

Revenue

$49,549

Operating Expenses

$20,121

Operating Income

$29,428

Mortgage & Taxes

$330,201

Profit (Cash Flow)

-$300,774

$1,134,850

Cash Investment

Down Payment

$979,000

Renos & Furnishing

$9,000

Closing Costs

$146,850

Total

$1,134,850

DSCR Ratio

Weak

0.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-26.5%

Cap Rate

0.6%

Return on Investment

-9.32%

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

$232,322

Deductible property tax

$48,460

Your total deduction

$1,343,506

Your adjusted annual income

$150,000 - $1,343,506 = -$1,193,506

Taxes on -$1,193,506 (30%)

-$358,052

Your old tax bill

$45,000

Your new tax bill

-$358,052

Estimated tax savings

$403,052

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: Yes

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: -