55 Zenas Drive Queensbury, New York, 12804-1929
3 bed • 1 bath • 9 guests
Est. $1,370/mo
Inquire about this property
Contact Agent
$285,700
Zestimate
$33,694
Annual Revenue
BNBCalc predicts this property will get $288 per night with 46% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 71% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$51,305
Avg annual revenue
46%
Avg occupancy rate
$288
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$90k
Sign up to see the data on 10 all comparables
-$3,639
Profit
Revenue
$33,694
Operating Expenses
$18,060
Operating Income
$15,634
Mortgage & Taxes
$19,272
Profit (Cash Flow)
-$3,639
$73,961
Cash Investment
Down Payment
$57,140
Renos & Furnishing
$8,250
Closing Costs
$8,571
Total
$73,961
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.91%
Cap Rate
5.47%
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
$13,560
Deductible property tax
$2,828
Your total deduction
$37,537
Your adjusted annual income
$150,000 - $37,537 = $112,463
Taxes on $112,463 (30%)
$33,739
Your old tax bill
$45,000
Your new tax bill
$33,739
Estimated tax savings
$11,261
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:
12,197 sqft
Year built:
1983
Size:
2,096 sqft
Type:
SFR
Parking:
2
Heating:
ELECTRIC
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 26 Prospect Dr | 2 | 1 | 700 | - | 11,761 | 1950 | $0 | - |
| 34 Zenas Dr | 3 | 2 | 1,660 | - | 16,117 | 1983 | $310,000 | 138 |
| 5 Hillcrest Ave | 3 | 2 | 1,184 | - | 13,504 | 1972 | $0 | - |
| 18 Prospect Dr | 3 | 1 | 840 | - | 7,405 | 1950 | $110,000 | - |
| 4 Reginald Dr | 3 | 2 | 1,618 | - | 17,424 | 1980 | $0 | - |
| 7 Midnight Dr | 3 | 2 | 1,504 | - | 17,424 | 1970 | $254,900 | - |
| 34 Prospect Dr | 3 | 2 | 1,604 | - | 10,019 | 1950 | $140,000 | - |
| 4 Zenas Dr | 3 | 1 | 1,192 | - | 18,295 | 1975 | $239,000 | - |
| 15 Colonial Ct | 3 | 2 | 2,028 | - | 13,068 | 1979 | $315,000 | - |
| 400 Dixon Rd | 3 | 2 | 1,104 | - | 18,295 | 1984 | $132,500 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 12,197 sqft
- Building area: 2,096 sqft
- Garage: Yes
- Heating: Electric
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: NR
- Land Use: Residential
- Parcel Number: 523400 302.9-1-18
- Flood Zone: No
Tax Info
- Year Assessed: 2021
- Assessed Value: $179,400
- County Est. Land Value: $42,832
- Assessed Land Value: $36,400
- County Est. Structure Value: $168,268
Market Estimate: $233,907
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/11/21 | $179,000 | 0% | Spencer Quiorn, Melinda Quirion |
Ownership
- Name: Spencer Quiorn
- Owner Occupied: No
- Owner Mailing Address: 55 Zenas Dr, Queensbury, Ny 12804
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No