BNBCalc Short Term Rental Investment Analysis 5852 State Rte 55, Liberty, NY, 12754

4 bed • 2 bath • 12 guests • $185,000

BNB

Calc

Annual Revenue

$64,451

Profit (Cash Flow)

$29,913

Cap Rate

22.9%

Annual Revenue

$64,451

AirDNA projects $295/night at 47% occupancy ($50,641). Airbtics projects $346/night at 51% occupancy ($64,450). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $346 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,803	$55,310	$87,645	$147,671
Occupancy	41%	47%	60%	73%
Nightly Rate	$260	$307	$381	$533

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Experience The Great Escape	$108,672	$619	47%	4	3	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (36)
The Mohawk House at Indian Lake with New Hot Tub!	$68,021	$248	73%	4	2	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (42)
Chalet on the Waterfront with Lovely Interior	$70,911	$293	63%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Modern & fun open concept home - 2 hrs from NYC	$35,675	$248	35%	4	3	2	$294	❌	❌	✅	Y / Y	⭐️ 5 (10)
Escape to the Catskills	$40,946	$261	41%	4	3	2	$125	✅	✅	✅	Y / Y	⭐️ 5 (27)
Whispering Lakefront: Fire Pit, Fireplace, Kayaks	$50,480	$218	60%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (60)
Serene 3-Bedroom Home with Dome, Hot Tub, Sauna	$36,908	$283	33%	4	2	2	$160	❌	✅	✅	Y / Y	⭐️ 5 (88)
Cozy Catskills Farmhouse	$52,270	$260	53%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (70)
Architectural Gem! Large 4 BR +Hot Tub & Fireplace	$64,269	$388	43%	4	4	1	$200	❌	✅	❌	Y / Y	⭐️ 5 (56)
Upstate Catskills Log Cabin Retreat on 50 acres	$38,412	$268	37%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (21)
All-in-one vacation experience!	$44,972	$354	29%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 0 (0)
Loch Sheldrake Lakeside Oasis	$41,588	$264	41%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (26)
Secluded Catskills Retreat on 32 acres of forest	$118,593	$590	54%	4	2.5	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (32)
Fab Lakefront w/ Hot Tub in Livingston Manor	$96,399	$371	69%	4	3	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (79)
40 acre woods: A Catskills home in a National Park	$158,847	$584	74%	4	2	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (80)
Indoor Heated Pool + Sauna + Creek, Spacious 4Bdrm	$106,438	$359	77%	4	2.5	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (114)
Luxury Catskills Lodge • Streamside • Hot Tub	$109,843	$440	67%	4	3	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (87)
Cottage by the River	$34,704	$216	43%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (107)
Dazzling Design, Hot Tub, Huge Rooms, Privacy	$74,879	$437	46%	4	2.5	2	$259	❌	✅	✅	Y / Y	⭐️ 5 (174)
North-Hampton Modern Estate Catskills Getaway	$54,620	$280	48%	4	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (12)
Journeys End - Bright & Airy near Livingston Manor	$53,692	$322	43%	4	4	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (36)
Hidden Ridge: Private Oasis w/ Pool, Hot Tub+Views	$83,333	$381	56%	4	3.5	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (22)
Bethel NY Wellness Retreat	$85,108	$528	43%	4	3.5	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (34)
The Verona House	$52,285	$268	47%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern Chalet with Hot Tub and Lake Access	$62,086	$269	58%	4	3	2	$236	❌	✅	✅	Y / Y	⭐️ 5 (108)
Serene Catskills Retreat w/ Deck	$63,976	$196	83%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Gorgeous Pvte Farmhouse, Huge POOL, Firepit, 5 Ac!	$65,326	$335	51%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (75)
Lake View Paradise with a sauna on 140 acres!	$57,579	$224	68%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Whimsical Lakefront Chalet	$49,782	$265	47%	4	2	2	$263	❌	❌	✅	Y / Y	⭐️ 5 (24)
Enchanting Modern Farmhouse by the Lake	$50,807	$365	36%	4	2	2	$280	✅	❌	❌	Y / Y	⭐️ 5 (81)
Charming Farmhouse Getaway	$73,355	$236	84%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (56)
Hilltop Hideaway \| Hot Tub • Heated Pool • Games	$71,814	$367	52%	4	3.5	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (49)
Brookside Manor - Elegance near Livingston Manor	$84,684	$337	66%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (8)
Catskills Creekside House near Livingston Manor	$57,250	$381	38%	4	3	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beautifully Located, Modern Cottage in Catskills	$30,748	$255	28%	4	2	2	$325	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Serenity Log Cabin in the Woods with Private Creek	$39,881	$206	47%	4	3	1	$255	✅	❌	❌	Y / Y	⭐️ 5 (48)
Cozy Entire 4 Bedroom Home with Gazebo & FirePit	$38,026	$275	36%	4	3.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Catskills Getaway: 15 Min From Bethel Woods	$75,887	$321	57%	4	2.5	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (26)
Serene Catskills retreat	$76,265	$409	49%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (41)
Ultimate Luxury Escape	$102,008	$943	29%	4	3	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (45)

Return Metrics

56.38% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,912	$59,825	$89,738	$119,651	$149,564	$299,128	$897,384
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000
Down Payment	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000	$37,000
Property Appreciation	$5,550	$11,266	$17,154	$23,219	$29,465	$63,624	$264,043
Total Return	$220,462	$256,092	$291,892	$327,870	$364,029	$547,752	$1,346,427

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.38%

Cap Rate

22.91%

Return on Investment

70.27%

5852 State Rte 55 Liberty, New York, 12754

4 bed • 2 bath • 12 guests

Purchase Price

Est. $887/mo

Inquire about this property

Contact Agent

315

Airbnb Investor Score

$29,912

Annual Profit

22.9%

Cap Rate

56.4%

Cash on Cash

$64,451

Annual Revenue

BNBCalc predicts this property will get $346 per night with 51% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$67,033

Avg annual revenue

51%

Avg occupancy rate

$346

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

$30k

$70k

$115k

$160k

$29,913

Profit

Revenue

$64,451

Operating Expenses

$22,059

Operating Income

$42,392

Mortgage & Taxes

$12,480

Profit (Cash Flow)

$29,913

$53,050

Cash Investment

Down Payment

$37,000

Renos & Furnishing

$10,500

Closing Costs

$5,550

Total

$53,050

DSCR Ratio

Strong

3.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.38%

Cap Rate

22.91%

Return on Investment

70.27%

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

$8,780

Deductible property tax

$1,831

Your total deduction

-$10,136

Your adjusted annual income

$150,000 - -$10,136 = $160,136

Taxes on $160,136 (30%)

$48,041

Your old tax bill

$45,000

Your new tax bill

$48,041

Estimated tax savings

-$3,041

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:

3.66 sqft

Year built:

1946

Size:

1,326 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3.66 sqft

Building area: 1,326 sqft

Garage: Yes

Heating: Baseboard, hot water

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Driveway

Amenities: Other

Price per square foot: $139

Lot Info

Zoning: -

Land Use: -

Parcel Number: 368902300001091000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $85,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Liberty Middle High School with 3/10 star rating