BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 52 Beechwood Ave, Poughkeepsie, NY 12603

3 bed â€ĸ 1 bath â€ĸ 9 guests â€ĸ $339,000

BNB

Calc

Annual Revenue

$32,258

Profit (Cash Flow)

-$8,483

Cap Rate

4.2%

Annual Revenue

$32,258

AirDNA projects $192/night at 46% occupancy ($32,258). Airbtics projects $290/night at 59% occupancy ($62,493). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 46% occupancy rate, $192 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,380$56,085$83,966$158,271
Occupancy43%61%71%90%
Nightly Rate$187$241$311$465

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Poughkeepsie 3br home near Vassar college/hospital

No image available

$48,387
$227
57%
322$50❌❌❌Y / Yâ­ī¸ 5 (47)
Charming 3 Bedroom Home - Near Vassar, Marist

No image available

$78,338
$218
94%
323$150❌❌❌Y / Yâ­ī¸ 5 (42)
Creekside cozy w/fireplace 3 bed/3 bath sleeps 12

No image available

$48,315
$289
43%
3330$199❌❌✅Y / Yâ­ī¸ 4.8 (35)
Beautiful, Spacious, 5 Acre Family Retreat

No image available

$60,070
$324
48%
331$150❌❌❌Y / Yâ­ī¸ 4.9 (83)
Be in Nature at this Gorgeous Riverfront Cabin

No image available

$73,285
$277
70%
322$120❌❌✅Y / Yâ­ī¸ 4.9 (313)
Idyllic Home on the Hudson w/ Updated Interior!

No image available

$37,148
$290
35%
322$0❌❌❌Y / Yâ­ī¸ 4.2 (12)
Hilltop Escape w/Hot Tub, 5 Acres; on Wine Trail

No image available

$52,151
$255
52%
322$150❌✅❌Y / Yâ­ī¸ 5 (68)
Bright, spacious, comfy home in New Paltz.

No image available

$51,059
$204
65%
322$100❌❌❌Y / Nâ­ī¸ 4.7 (60)
Luxe Modern Retreat with Saltwater Pool and Spa

No image available

$133,836
$914
39%
332$175✅✅✅Y / Yâ­ī¸ 5 (43)
Historic 1873 Farmhouse Near Vineyards & Orchards

No image available

$38,495
$176
55%
333$150❌❌✅Y / Yâ­ī¸ 5 (173)
3 Bdrm. Near Hudson Valley Colleges & Attractions

No image available

$41,051
$160
68%
312$50❌❌❌N / Yâ­ī¸ 5 (295)
Cozy Retreat near Sprout Creek

No image available

$61,372
$257
64%
322$100❌❌❌Y / Yâ­ī¸ 5 (77)
Walk Across the Hudson + Marist Vassar CIA

No image available

$52,305
$237
57%
313$100❌❌❌Y / Yâ­ī¸ 5 (70)
The Cidery of Hudson Valley

No image available

$51,372
$310
42%
322$90❌❌❌Y / Yâ­ī¸ 4.9 (17)
the queen city cottage

No image available

$39,685
$199
44%
321$120❌❌✅Y / Yâ­ī¸ 4.7 (153)
Summer Rental Hudson Valley Converted Barn & Pool

No image available

$161,884
$607
70%
334$300✅❌✅Y / Yâ­ī¸ 5 (3)
3 BR|CIA|Marist|King Beds|Pets|Cable| Wifi

No image available

$48,809
$177
67%
311$115❌❌✅N / Yâ­ī¸ 5 (176)
Cozy Cape, Centrally Located

No image available

$47,570
$151
84%
327$80❌❌❌Y / Yâ­ī¸ 5 (77)
Classic Hudson Valley Riverfront House with Pool

No image available

$67,526
$450
41%
332$0✅❌❌Y / Yâ­ī¸ 4.8 (11)
Charming Vacation House w/ Pool & HotTub

No image available

$128,624
$686
48%
332$375✅✅❌Y / Yâ­ī¸ 5 (27)
the queen city cottage

No image available

$65,528
$245
71%
311$120❌❌✅Y / Yâ­ī¸ 4.3 (23)
Cool Colonial Filled With Warmth

No image available

$35,874
$139
70%
3230$90❌❌❌Y / Yâ­ī¸ 4.9 (10)
All new quiet 3 bedroom getaway

No image available

$37,940
$146
71%
312$0❌❌❌Y / Yâ­ī¸ 5 (56)
1780s Stone Home - near Hudson Valley attractions

No image available

$69,104
$375
44%
332$250❌❌❌Y / Yâ­ī¸ 5 (1)
Hyde Parks Hideaway

No image available

$57,815
$194
79%
312$110❌❌✅Y / Yâ­ī¸ 5 (84)
1920s Historic district Hudson valley home

No image available

$49,957
$195
70%
3230$120❌❌✅Y / Yâ­ī¸ 4.8 (48)
Modern comfort, 1920s Arts & Crafts. Near Vassar!

No image available

$63,423
$183
94%
3230$110❌❌✅Y / Yâ­ī¸ 5 (12)
Hudson Valley Boutique Airb&b

No image available

$46,899
$185
63%
322$175❌❌✅Y / Yâ­ī¸ 4.9 (10)
House Under The Walkway

No image available

$116,112
$350
90%
322$100❌❌❌Y / Yâ­ī¸ 5 (2)
VIEWS! Hudson River Retreat! Close to everything!

No image available

$68,285
$196
94%
321$200❌✅✅Y / Yâ­ī¸ 5 (10)
Red House in the woods

No image available

$44,413
$257
46%
312$122❌❌✅Y / Yâ­ī¸ 5 (17)
Blue House on Hudson

No image available

$43,298
$130
91%
3230$195❌❌✅Y / Yâ­ī¸ 5 (1)
Charming 3 bedroom home quick drive to all!

No image available

$59,187
$188
86%
332$0❌❌❌Y / Yâ­ī¸ 5 (35)
(30+ days) Relaxing Escape in the Hudson Valley

No image available

$63,893
$224
77%
3230$180✅❌❌Y / Yâ­ī¸ 4.9 (9)
Peaceful Hudson Valley Retreat w/Pool

No image available

$56,459
$375
38%
322$200✅✅❌Y / Yâ­ī¸ 4.7 (5)
The Cherry House

No image available

$68,076
$310
60%
322$0❌❌❌Y / Yâ­ī¸ 0 (0)

Return Metrics

-9.83% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$8,483-$16,966-$25,449-$33,932-$42,415-$84,831-$254,493
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$271,200$271,200$271,200$271,200$271,200$271,200$271,200
Down Payment$67,800$67,800$67,800$67,800$67,800$67,800$67,800
Property Appreciation$10,170$20,645$31,434$42,547$53,993$116,587$483,841
Total Return$340,686$342,678$344,985$347,615$350,578$370,756$568,348

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.83%

Cap Rate

4.24%

Return on Investment

5.81%

property-location

52 Beechwood Ave Poughkeepsie, NY, 12603

3 bed â€ĸ 1 bath â€ĸ 9 guests

Est. $1,626/mo

Agent

This property is for sale!

Contact Agent

-31

Airbnb Investor Score

-$8,483

Annual Profit

4.2%

Cap Rate

-9.8%

Cash on Cash

$32,258

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $192/night at 46% occupancy ($32,258.35). Airbtics projects $290/night at 59% occupancy ($62,493).

Top 68% of comparables

Top 71% 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.

$59,323

Avg annual revenue

59%

Avg occupancy rate

$290

Avg nightly rate


đŸŠâ€â™‚ī¸ Pool
🛁 Hot tub
đŸļ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$65k

$110k

$165k

Sign up to see the data on 40 all comparables

-$8,483

Profit

Revenue

$32,258

Operating Expenses

$17,874

Operating Income

$14,385

Mortgage & Taxes

$22,868

Profit (Cash Flow)

-$8,483

$86,220

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$8,250

Closing Costs

$10,170

Total

$86,220

DSCR Ratio

Weak

0.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.83%

Cap Rate

4.24%

Profit (Cummulative)

-$8,483

$271,200

$8,250

$10,170

$0

Total Gain

$5,017

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

$16,089

Deductible property tax

$3,356

Your total deduction

$82,985

Your adjusted annual income

$150,000 - $82,985 = $67,015


Taxes on $67,015 (30%)

$20,105

Your old tax bill

$45,000

Your new tax bill

$20,105


Estimated tax savings

$24,895

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -