BNBCalc Short Term Rental Investment Analysis 5 Burger Drive, Kerhonkson, NY

4 bed • 2 bath • 4 guests • $800,000

BNB

Calc

Annual Revenue

$85,562

Profit (Cash Flow)

$6,794

Cap Rate

7.6%

Annual Revenue

$85,562

AirDNA projects $448/night at 50% occupancy ($81,814). Airbtics projects $442/night at 53% occupancy ($85,562). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $442 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,614	$69,777	$143,330	$184,850
Occupancy	42%	50%	67%	74%
Nightly Rate	$313	$369	$569	$657

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Escape to Woods House - family/dog friendly	$118,055	$486	62%	4	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (36)
Catskills Haven With Private Creek	$36,744	$349	27%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
Spruced Moose Lodge & Treehouse w. Hot Tub & Pool!	$111,160	$442	67%	4	3.5	1	$275	✅	✅	❌	Y / Y	⭐️ 5 (152)
Mountain-Top Catskills Getaway Cabin w/hot tub	$120,028	$393	81%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (457)
Modern Farmhouse \| 7 Acres Catskill forest w/ Pond	$165,366	$551	82%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Country Farmhouse	$37,856	$315	32%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (89)
Phoebe's Nest - Chic Log Cabin in Accord	$44,178	$301	38%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (42)
Brand New House with Huge Patio	$55,579	$215	66%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (50)
Kerhonkson Mountain Home on 23 Acres	$117,385	$308	100%	4	1.5	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Home Sweet Hudson: A Retreat Main House	$153,577	$591	71%	4	3.5	7	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Spacious country home on private road	$55,490	$353	40%	4	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
Farmhouse at Grateful Woods w Game Room, HT, FP	$86,991	$559	42%	4	2.5	1	$350	❌	✅	✅	Y / Y	⭐️ 5 (68)
Newly Built Private Home & Pool	$118,306	$726	42%	4	3	1	$350	✅	❌	✅	Y / Y	⭐️ 5 (17)
The Lodge; Grateful_Woods: fires, games,htub,anmls	$189,752	$1,172	44%	4	2	2	$500	✅	✅	✅	Y / Y	⭐️ 5 (11)
Luxe farmhouse with fireplace & sauna	$70,255	$564	33%	4	4.5	1	$300	✅	❌	✅	Y / Y	⭐️ 5 (55)
Family House in the Woods	$33,924	$288	30%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (76)
Catskills Country Retreat: Hike \| Relax \| Unwind	$54,141	$343	42%	4	2	1	$185	✅	❌	❌	Y / Y	⭐️ 5 (90)
Acorn Hill \| Game-room + Fireplace + Firepit + BBQ	$87,351	$323	67%	4	3.5	1	$365	❌	❌	✅	Y / Y	⭐️ 5 (61)
Hudson Valley Home	$66,622	$358	50%	4	3	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (114)
Private Countryside Retreat, near Minnewaska	$71,281	$406	45%	4	2.5	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (124)
Upstate Oasis with a Giant Yard next to Minnewaska	$56,042	$348	44%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (29)
Historic Catskills farmhouse with sweeping views	$60,104	$593	27%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (95)
Chef’s Kitchen - Fire Pit - Pool Table!	$54,597	$348	42%	4	2	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (64)
Renovated farmhouse w/hot tub Hudson Valley escape	$46,915	$232	51%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (210)
Beautiful Woodstock Home	$105,845	$632	45%	4	3	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (89)
Serene and Cozy Cabin Escape with Hot Tub	$141,318	$600	63%	4	3	2	$330	❌	✅	✅	Y / Y	⭐️ 4.9 (11)
40 acre woods: A Catskills home in a National Park	$158,847	$584	74%	4	2	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (80)
Overlook Creek: A Stylish Compound	$75,013	$384	52%	4	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (40)
Fun, Private & Modern Home, close to Rail Trail	$104,277	$702	40%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (46)
Hidden Mountain - Treetop Elegance	$141,936	$762	49%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (42)
Sun-Drenched Catskills Oasis	$92,541	$353	70%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (50)
Stony Kill Ranch - Hot Tub and Waterfall Access	$59,927	$240	65%	4	3.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (306)
Cabin 85 - newly renovated 2bd rooms w/ 2 lofts	$40,361	$243	43%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (68)
Skytop Lodge Family Ready	$71,627	$340	56%	4	3.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (32)
Hidden Ridge: Private Oasis w/ Pool, Hot Tub+Views	$83,333	$381	56%	4	3.5	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (22)
Stunning Modern Barn minutes from Woodstock 21N195	$87,385	$306	76%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (224)
Greycliff: Mohonk Preserve Getaway	$141,834	$525	67%	4	3.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (22)
May Deal: Rent 3 Nights - Get 4th Night Free	$174,866	$653	66%	4	2.5	3	$385	❌	❌	✅	Y / Y	⭐️ 5 (10)
The Farmhouse New Paltz	$33,309	$227	39%	4	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (138)
Geo Campo House	$50,040	$185	70%	4	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (30)

Return Metrics

3.49% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,793	$13,587	$20,380	$27,174	$33,967	$67,935	$203,805
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000	$640,000
Down Payment	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$830,793	$862,307	$894,562	$927,581	$961,386	$1,143,068	$2,145,615

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.49%

Cap Rate

7.59%

Return on Investment

19.87%

5 Burger Dr Kerhonkson, New York, 12446

4 bed • 2 bath • 4 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$6,793

Annual Profit

7.6%

Cap Rate

3.5%

Cash on Cash

$85,562

Annual Revenue

BNBCalc predicts this property will get $442 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% 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.

$89,353

Avg annual revenue

53%

Avg occupancy rate

$442

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

$30k

$85k

$135k

$190k

$6,794

Profit

Revenue

$85,562

Operating Expenses

$24,803

Operating Income

$60,759

Mortgage & Taxes

$53,965

Profit (Cash Flow)

$6,794

$194,500

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$10,500

Closing Costs

$24,000

Total

$194,500

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.49%

Cap Rate

7.59%

Return on Investment

19.87%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$73,910

Your adjusted annual income

$150,000 - $73,910 = $76,090

Taxes on $76,090 (30%)

$22,827

Your old tax bill

$45,000

Your new tax bill

$22,827

Estimated tax savings

$22,173

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com