55 Church St Highland Falls, New York, 10928
4 bed • 2 bath • 8 guests
Est. $2,066/mo
Inquire about this property
Contact Agent
$430,800
Zestimate
Airbnb Investor Score
$16,315
Annual Profit
10.5%
Cap Rate
14.9%
Cash on Cash
$67,881
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $357/night at 50% occupancy.Projected nightly rate is $580/night at 54% occupancy.
Top 38% of comparables
Top 91% 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.
$111,734
Avg annual revenue
54%
Avg occupancy rate
$580
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$120k
$205k
$300k
Sign up to see the data on 40 all comparables
$16,316
Profit
Revenue
$67,881
Operating Expenses
$22,504
Operating Income
$45,376
Mortgage & Taxes
$29,060
Profit (Cash Flow)
$16,316
$109,584
Cash Investment
Down Payment
$86,160
Renos & Furnishing
$10,500
Closing Costs
$12,924
Total
$109,584
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.88%
Cap Rate
10.53%
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
$20,446
Deductible property tax
$4,265
Your total deduction
$27,812
Your adjusted annual income
$150,000 - $27,812 = $122,188
Taxes on $122,188 (30%)
$36,656
Your old tax bill
$45,000
Your new tax bill
$36,656
Estimated tax savings
$8,344
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:
7,449 sqft
Year built:
1890
Size:
1,500 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Natural Gas, Radiant
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 7,449 sqft
- Building area: 1,500 sqft
- Garage: No
- Heating: Natural gas, radiant
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: None
- View: -
- Parking: Driveway, Off Street
- Amenities: Dishwasher, Refrigerator, Gas Water Heater
- Price per square foot: $287
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3336011030000010005.0000000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $218,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $430,800
Schools
- High School: James I O Neill High School with 5/10 star rating