52 Beechwood Ave Poughkeepsie, NY, 12603
3 bed âĸ 1 bath âĸ 9 guests
Est. $1,626/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -