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 Rental Arbitrage Analysis 5660 Round Schoolhouse Rd, Hector, NY, 14841

3 bed β€’ 1 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$46,021

Profit (Cash Flow)

$4,854

Cash on Cash Return

58.1%

Annual Revenue

$46,021

AirDNA projects $364/night at 46% occupancy ($61,156). Airbtics projects $292/night at 56% occupancy ($59,724). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $252 rate per night.

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

Percentiles25%50%75%90%
Revenue$40,490$58,161$84,160$126,896
Occupancy47%57%64%78%
Nightly Rate$233$274$352$430

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
Cozy Storybook Cottage for Winter Getaway!

No image available

$37,989
$294
34%
321$200❌❌❌Y / Y⭐️ 5 (170)
Finger Lakes Winery Farmhouse

No image available

$49,133
$195
67%
322$150❌❌❌Y / Y⭐️ 5 (84)
Burdett Home with a View. Perfect location.

No image available

$57,623
$192
82%
322$0βŒβœ…βŒY / Y⭐️ 5 (390)
Elegant Historic Barn on Seneca Lake Wine Trail!

No image available

$77,184
$322
64%
322$200❌❌❌Y / Y⭐️ 5 (268)
A-Frame w/Pool, Hot Tub, & Lake Access-Smith Park

No image available

$82,480
$284
76%
331$225βœ…βœ…βœ…Y / Y⭐️ 5 (17)
Sunrise at the Sawmill - Couples Retreat!

No image available

$75,115
$346
59%
322$200❌❌❌Y / Y⭐️ 5 (39)
Chateau cabin with hot tub, pool table, lake view

No image available

$69,069
$376
50%
342$260βœ…βœ…βŒY / Y⭐️ 5 (87)
Castello at Castle Point, cabin with lake view!

No image available

$63,271
$381
45%
342$260βœ…βœ…βŒY / Y⭐️ 4.8 (91)
Pool | Hot Tub | Seneca Wine Trail | FLX Wineries

No image available

$48,589
$156
83%
322$250βœ…βœ…βœ…Y / Y⭐️ 4.8 (30)
Waterfront Home on Seneca Lake FLX Wine Trail

No image available

$117,032
$409
78%
323$225❌❌❌Y / Y⭐️ 5 (78)
1800's Remodeled Rustic Farmhouse

No image available

$37,082
$127
79%
321$55βŒβŒβœ…Y / Y⭐️ 4.9 (42)
Gorgeous Lakeview Home on Seneca Wine Trail

No image available

$55,244
$260
56%
322$225❌❌❌Y / Y⭐️ 5 (97)
Spectacular Lake Views, Hot Tub-New Winedown Oasis

No image available

$86,455
$510
45%
322$250βŒβœ…βŒY / Y⭐️ 5 (77)
Spacious Home by Finger Lakes & Watkins Glen!

No image available

$42,316
$192
57%
322$207❌❌❌Y / Y⭐️ 4.7 (62)
Mi Casa tu Casa Lakeview Hot tub walk to wineries

No image available

$49,063
$252
52%
322$200βŒβœ…βœ…Y / Y⭐️ 5 (33)
Peaceful Wine Country House in Burdett

No image available

$58,954
$262
61%
322$60βŒβŒβœ…Y / Y⭐️ 4.8 (45)
Chalet cabin on Seneca lake wine trail

No image available

$50,276
$247
55%
322$185❌❌❌Y / Y⭐️ 5 (49)
Luxury on Seneca Wine Trail, 3 King Beds and View

No image available

$73,695
$272
68%
332$200❌❌❌Y / Y⭐️ 5 (86)
The Hector Escape on the Seneca Lake Wine Trail

No image available

$59,557
$298
54%
313$110βŒβœ…βœ…Y / Y⭐️ 5 (111)
Lakefront home Seneca Lake wine trail-Burdett

No image available

$95,826
$483
54%
333$300❌❌❌Y / Y⭐️ 4.9 (45)
Finger Lakes Retreat: 3 Mi to Seneca & Keuka Lake

No image available

$27,740
$158
36%
322$181❌❌❌Y / Y⭐️ 4.5 (6)
Moonlight Bay on Seneca Lake with a hot tub.

No image available

$96,163
$302
87%
322$0βŒβœ…βœ…Y / Y⭐️ 5 (242)
Himrod Vacation Rental 3 Mi to Seneca Lake!

No image available

$34,268
$193
37%
322$181❌❌❌Y / Y⭐️ 5 (20)
Saw Mill Creek Guest House

No image available

$53,876
$230
64%
322$100❌❌❌Y / Y⭐️ 5 (117)
Finger Lakes Farm Retreat: Walk to Wineries!

No image available

$37,823
$201
49%
312$202βŒβŒβœ…Y / Y⭐️ 5 (42)
4 Season Creekside Lakefront Home in Heart of FLX

No image available

$102,508
$547
48%
334$200βŒβŒβœ…Y / Y⭐️ 5 (51)
Enjoy beautiful views from Seneca Sunset's Deck!

No image available

$65,415
$277
64%
322$100βŒβŒβœ…Y / Y⭐️ 4.7 (105)
Charming 3BR ranch on horse farm with HOT TUB!

No image available

$80,154
$438
50%
322$0βŒβœ…βœ…Y / Y⭐️ 4.8 (43)
Seneca lake home w/soaring lake views & dock

No image available

$97,669
$430
60%
322$200❌❌❌Y / Y⭐️ 5 (31)
Finger Lakes Retreat w/ Sunroom, Fire Pit & BBQ!

No image available

$33,740
$237
37%
323$227❌❌❌Y / Y⭐️ 5 (26)
Seneca Lake View Retreat

No image available

$35,644
$243
39%
322$199βŒβŒβœ…Y / Y⭐️ 5 (22)
Whistlin’ Hill Farmhouse

No image available

$64,746
$234
75%
322$150❌❌❌Y / Y⭐️ 5 (70)
Wine Country Getaway

No image available

$33,657
$293
31%
321$80❌❌❌Y / Y⭐️ 5 (69)
Finger Lakes Farmhouse-perfect location with views

No image available

$61,256
$388
42%
322$180❌❌❌Y / Y⭐️ 5 (29)
Waterfront Cottage with Hot Tub - Starlight Cove

No image available

$79,473
$373
58%
323$195βŒβœ…βœ…Y / Y⭐️ 4.9 (26)
The Riesling Ranch

No image available

$38,411
$178
58%
312$125❌❌❌Y / Y⭐️ 5 (133)
Newly remodeled pet-friendly home.

No image available

$35,326
$271
34%
311$150βŒβŒβœ…Y / Y⭐️ 5 (91)
Modern Forest Retreat Close to Ithaca/Watkins Glen

No image available

$51,584
$243
58%
325$0βŒβŒβœ…Y / Y⭐️ 5 (284)
The Bearded Lady-Cozy, 11AM Check-in, Dog Friendly

No image available

$67,321
$309
59%
312$125βŒβŒβœ…Y / Y⭐️ 5 (50)
Waterfront Cottage with Hot Tub on Seneca Lake FLX

No image available

$77,179
$295
70%
313$165βŒβœ…βŒY / Y⭐️ 5 (35)

Return Metrics

58.13% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,854$9,708$14,562$19,416$24,270$48,540$145,621
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$4,854$9,708$14,562$19,416$24,270$48,540$145,621

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

58.13%

Payback Period Days

628

Return on Investment

58.13%

property-location

5660 Round Schoolhouse Rd Hector, New York, 14841

3 bed β€’ 1 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

$46,021

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $364/night at 46% occupancy ($61,156.45). Airbtics projects $292/night at 56% occupancy ($59,724).

Top 68% of comparables

Top 61% 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.

$61,497

Avg annual revenue

56%

Avg occupancy rate

$292

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$55k

$85k

$120k

Sign up to see the data on 40 all comparables

$4,854

Profit

Revenue

$46,021

Operating Expenses

$17,983

Operating Income

$28,038

Net Effective Rent

$23,184

Profit (Cash Flow)

$4,854

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

58.13%

Payback Period Days

628