BNBCalc Short Term Rental Investment Analysis 6 Holimont Ave

5 bed • 1 bath • 10 guests • $380,700

BNB

Calc

Annual Revenue

$93,291

Profit (Cash Flow)

$41,802

Cap Rate

17.7%

Annual Revenue

$93,291

AirDNA projects $445/night at 41% occupancy ($66,638). Airbtics projects $594/night at 43% occupancy ($93,290). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 43% occupancy rate, $594 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$78,702	$80,668	$95,457	$139,998
Occupancy	28%	43%	57%	60%
Nightly Rate	$438	$557	$749	$785

Seasonality (Profit by Month)

Return Metrics

41.88% 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)	$41,802	$83,604	$125,406	$167,208	$209,010	$418,020	$1,254,060
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,740	$7,710	$11,926	$16,401	$21,153	$49,686	$304,560
Down Payment	$76,140	$76,140	$76,140	$76,140	$76,140	$76,140	$76,140
Property Appreciation	$11,421	$23,184	$35,301	$47,781	$60,635	$130,928	$543,358
Total Return	$133,103	$190,639	$248,773	$307,531	$366,939	$674,775	$2,178,119

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

41.88%

Cap Rate

17.72%

Return on Investment

57.07%

6 Holimont Ave Ellicottville, New York, 14731

5 bed • 1 bath • 10 guests

Purchase Price

Est. $1,826/mo

This property is for sale!

Contact Agent

$93,291

Annual Revenue

BNBCalc predicts this property will get $594 per night with 43% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$41,802

Profit

Revenue

$93,291

Operating Expenses

$25,808

Operating Income

$67,483

Mortgage & Taxes

$25,681

Profit (Cash Flow)

$41,802

$99,811

Cash Investment

Down Payment

$76,140

Renos & Furnishing

$12,250

Closing Costs

$11,421

Total

$99,811

DSCR Ratio

Strong

2.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

41.88%

Cap Rate

17.72%

Return on Investment

57.07%

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

$18,068

Deductible property tax

$3,769

Your total deduction

$4,728

Your adjusted annual income

$150,000 - $4,728 = $145,272

Taxes on $145,272 (30%)

$43,582

Your old tax bill

$45,000

Your new tax bill

$43,582

Estimated tax savings

$1,418

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:

10,658 sqft

Year built:

1975

Size:

1,068 sqft

Type:

SFR

Parking:

Heating:

ELECTRIC

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
69 Elizabeth St	3	2	1,696	-	7,200	1928	$365,000	122
6686 Upper Rd	3	2	2,520	-	21,250	1962	$594,000	-
6873 Springs Rd	3	2	4,872	-	39,634	1998	$580,000	-
4 Greer Hill Dr	6	7	5,900	-	15,950	2008	$6,650,000	-
43 Martha St	3	1	1,309	-	9,504	1928	$0	-
38 W Washington St	2	1	952	-	14,036	1926	$235,000	25
39 Greer Hill Dr	-	-	0	-	12,500	-	$875,000	-
14 Easy St	3	2	2,480	-	14,700	1970	$859,200	-
6825 Niles Rd	4	4	3,544	-	27,500	2007	$851,500	-
6825 Buchan Rd	5	4	3,846	-	18,240	1987	$500,000	17

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 10,658 sqft

Building area: 1,068 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 02 - SINGLE RESIDENCE

Land Use: Residential

Parcel Number: 043689 55.011-2-4

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $233,300

County Est. Land Value: $50,595

Assessed Land Value: $42,500

County Est. Structure Value: $227,143

Market Estimate: $1,366,338

Ownership

Name: Joyce Paron & Gloria Paron &Lana Deacon

Owner Occupied: No

Owner Mailing Address: 66 Elizabeth St, Ellicottville, Ny 14731

Years Owned: 283

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No