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 Investment Analysis 5733 State Route 52, Kenoza Lake, NY

2 bed • 2 bath • 6 guests • $825,000

BNB

Calc

Annual Revenue

$58,804

Profit (Cash Flow)

-$18,172

Cap Rate

4.5%

Annual Revenue

$58,804

AirDNA projects $283/night at 46% occupancy ($47,547). Airbtics projects $199/night at 57% occupancy ($41,429). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $230 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,164$39,785$61,378$93,324
Occupancy40%58%70%83%
Nightly Rate$146$180$230$292

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
BirchRidge A-Frame: Catskill Retreat-Sauna-FirePit

No image available

$108,472
$287
99%
212$140❌❌❌Y / Y⭐️ 5 (122)
Charming & Modern Catskills Retreat

No image available

$32,692
$198
40%
212$95❌❌❌Y / Y⭐️ 4.8 (74)
Charming Swan Lake Apartment w/ Deck!

No image available

$32,335
$166
41%
212$165❌✅❌Y / Y⭐️ 4.5 (43)
The Schoolhouse at Kenoza Lake

No image available

$33,000
$229
37%
212$125❌❌✅Y / Y⭐️ 5 (144)
Lake view with new 6 person jacuzzi & lake area

No image available

$25,973
$94
72%
211$100❌❌✅N / Y⭐️ 4.9 (33)
Cutbow Cabin Secluded Home near Livingston Manor

No image available

$45,981
$248
49%
212$150✅❌✅N / Y⭐️ 5 (67)
Cozy Cottage in Popular Narrowsburg

No image available

$32,313
$124
68%
212$80❌❌✅Y / Y⭐️ 5 (162)
Cozy Catskills Cabin

No image available

$33,981
$152
57%
212$140❌❌✅Y / Y⭐️ 5 (117)
Hot Tub•Fire Pit•Seasonal Mountain Views•Cozy

No image available

$64,819
$203
83%
212$165❌✅✅Y / Y⭐️ 5 (68)
Cozy and Charming Cottage w/ Jacuzzi and Fire Pit!

No image available

$31,441
$113
70%
212$130❌✅✅N / Y⭐️ 5 (104)
The Rest Cottage/Heated Pool/Soaking Tub/Fire Pit

No image available

$95,511
$466
56%
211$0✅❌❌N / Y⭐️ 5 (12)
The Shire: Two Cottages | Firewood Sauna

No image available

$39,035
$258
39%
221$69❌✅✅N / N⭐️ 4.8 (201)
Catskill Retreat

No image available

$49,908
$194
66%
212$115❌❌❌N / Y⭐️ 5 (78)
Catskills Cozy Retreat:Comfy Beds, Firepit, & More

No image available

$19,672
$132
37%
212$110❌❌❌Y / Y⭐️ 5 (183)
Comfortable Catskill Cabin minutes to Bethel Woods

No image available

$38,730
$150
69%
212$77❌❌✅Y / Y⭐️ 4.8 (222)
Cozy Cottage on the Delaware

No image available

$33,858
$147
62%
212$75❌❌❌N / Y⭐️ 4.8 (43)
Gedney Main House: newly renovated near Bethel Wds

No image available

$39,667
$229
39%
221$275❌❌❌Y / Y⭐️ 4 (5)
Lakeside Starlite Who wants to sit by Lake Brewery

No image available

$35,266
$187
51%
212$50❌❌✅N / Y⭐️ 4 (5)
Samba Inn - Creek House

No image available

$39,272
$145
74%
212$0❌❌✅N / Y⭐️ 4.9 (48)
Callicoon Family Farmhouse with Wood-Burning Stove

No image available

$25,602
$83
76%
211$120❌❌✅N / Y⭐️ 4.8 (31)
Beautiful Craftsman Home in Lake Huntington

No image available

$42,437
$170
67%
222$125❌❌✅Y / Y⭐️ 4.8 (103)
Cozy Lake Hideaway! … High Speed Internet!

No image available

$55,536
$235
63%
221$90❌❌✅Y / Y⭐️ 4.9 (121)
In the clouds your cozy- lake house

No image available

$51,586
$163
83%
221$90❌❌❌Y / Y⭐️ 4.9 (413)
Woodsy Retreat, Sunny Home with Paths and Stream

No image available

$65,317
$177
93%
222$130❌❌✅Y / Y⭐️ 4.9 (548)
The Enchanted Cottage

No image available

$67,969
$177
100%
233$110❌❌✅Y / Y⭐️ 0 (0)
Bethel woods getaway/ Hunting Cabin

No image available

$26,209
$129
55%
212$80❌❌❌N / N⭐️ 4.8 (63)
Bethel Woods Majestic Rolling Hills AFrame w Views

No image available

$52,482
$228
60%
222$160❌✅✅Y / Y⭐️ 4.8 (239)
Creekside Treehouse By Delaware River

No image available

$44,428
$271
42%
222$145❌❌✅N / Y⭐️ 5 (20)
Catskills Shinrinyoku Cabin

No image available

$62,461
$342
49%
222$170❌✅❌Y / Y⭐️ 5 (23)
Country Cabin on 115 acres Cabin #2, with WiFi

No image available

$37,643
$109
92%
211$55❌❌✅N / Y⭐️ 4.8 (265)
Country Cabin 115 acres Cabin #1 *** has WiFi

No image available

$40,619
$138
78%
211$55❌❌✅N / Y⭐️ 4.8 (216)
Jewel of White Lake

No image available

$47,375
$279
46%
212$90❌❌❌Y / Y⭐️ 5 (20)
Cozy cabin near Bethel Woods/ Toronto Reservoir

No image available

$40,266
$158
66%
212$100❌❌❌Y / Y⭐️ 5 (171)
Farmhouse, 2 Acres, beautiful views, private!

No image available

$24,135
$144
43%
222$120❌❌✅Y / Y⭐️ 4.8 (121)
Fort Rambler - Best of Western Catskills

No image available

$49,851
$206
64%
222$200❌❌❌Y / Y⭐️ 4.9 (65)

Return Metrics

-9.25% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$18,172-$36,344-$54,516-$72,688-$90,860-$181,721-$545,165
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$660,000$660,000$660,000$660,000$660,000$660,000$660,000
Down Payment$165,000$165,000$165,000$165,000$165,000$165,000$165,000
Property Appreciation$24,750$50,242$76,499$103,544$131,401$283,731$1,177,491
Total Return$831,577$838,898$846,983$855,856$865,540$927,009$1,457,326

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-9.25%

Cap Rate

4.54%

Return on Investment

7.48%

property-location

5733 NY-52 Kenoza Lake, New York, 12750

2 bed • 2 bath • 6 guests

Est. $3,957/mo

Agent

Inquire about this property

Contact Agent

-27

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.67

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%

Profit (Cummulative)

-$18,172

$660,000

$6,500

$24,750

$0

Total Gain

$14,683

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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