5733 NY-52 Kenoza Lake, New York, 12750
2 bed • 2 bath • 6 guests
Est. $3,957/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
-$18,172
Annual Profit
4.5%
Cap Rate
-9.3%
Cash on Cash
$58,804
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $283/night at 46% occupancy ($47,547.46). Airbtics projects $199/night at 57% occupancy ($41,429).
Top 26% of comparables
Top 28% 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.
$41,853
Avg annual revenue
57%
Avg occupancy rate
$199
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$45k
$75k
$110k
Sign up to see the data on 40 all comparables
-$18,172
Profit
Revenue
$58,804
Operating Expenses
$21,325
Operating Income
$37,480
Mortgage & Taxes
$55,652
Profit (Cash Flow)
-$18,172
$196,250
Cash Investment
Down Payment
$165,000
Renos & Furnishing
$6,500
Closing Costs
$24,750
Total
$196,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.25%
Cap Rate
4.54%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$195,409
Your adjusted annual income
$150,000 - $195,409 = -$45,409
Taxes on -$45,409 (30%)
-$13,623
Your old tax bill
$45,000
Your new tax bill
-$13,623
Estimated tax savings
$58,623
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:
3.45 sqft
Year built:
2023
Size:
1,300 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3.45 sqft
- Building area: 1,300 sqft
- Garage: No
- Heating: Electric, heat pump
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Ductless
- View: Lake, Mountain(s)
- Parking: Driveway
- Amenities: Electric Water Heater
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools