BNBCalc Short Term Rental Investment Analysis 60-62 New Paltz Rd, Highland, NY 12528

3 bed • 1 bath • 9 guests • $425,000

BNB

Calc

Annual Revenue

$57,066

Profit (Cash Flow)

$7,298

Cap Rate

8.5%

Annual Revenue

$57,066

AirDNA projects $407/night at 46% occupancy ($68,380). Airbtics projects $248/night at 63% occupancy ($57,065). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 63% occupancy rate, $248 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,213	$58,914	$76,941	$104,629
Occupancy	60%	65%	69%	77%
Nightly Rate	$204	$231	$282	$346

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 BR\|CIA\|Marist\|King Beds\|Pets\|Cable\| Wifi	$61,562	$211	69%	3	1	1	$115	❌	❌	✅	N / Y	⭐️ 5 (136)
Walk Across the Hudson + Marist Vassar CIA	$60,434	$258	64%	3	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
3 Bdrm. Near Hudson Valley Colleges & Attractions	$31,359	$136	63%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (277)
Cozy country house near New Paltz, NY	$25,876	$202	35%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Charming Brick House -Hudson Valley	$74,664	$340	60%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Idyllic Home on the Hudson w/ Updated Interior!	$37,148	$290	35%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Charming 3 Bedroom Home - Near Vassar, Marist	$86,399	$232	95%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
House in Highland: Secluded Retreat	$97,349	$403	66%	3	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (97)
Hyde Parks Hideaway	$55,451	$183	76%	3	1	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (71)
Poughkeepsie 3br home near Vassar college/hospital	$60,119	$230	70%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (34)

Return Metrics

6.88% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,298	$14,596	$21,894	$29,192	$36,490	$72,980	$218,940
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$445,048	$465,478	$486,303	$507,533	$529,181	$644,144	$1,250,527

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.88%

Cap Rate

8.46%

Return on Investment

22.85%

60-62 New Paltz Rd Highland, NY, 12528

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,038/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,298

Annual Profit

8.5%

Cap Rate

6.9%

Cash on Cash

$57,066

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $407/night at 46% occupancy.Projected nightly rate is $248/night at 63% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$59,036

Avg annual revenue

63%

Avg occupancy rate

$248

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

$25k

$50k

$75k

$100k

$7,298

Profit

Revenue

$57,066

Operating Expenses

$21,099

Operating Income

$35,967

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$7,298

$106,000

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$8,250

Closing Costs

$12,750

Total

$106,000

DSCR Ratio

Strong

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.88%

Cap Rate

8.46%

Return on Investment

22.85%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$35,945

Your adjusted annual income

$150,000 - $35,945 = $114,055

Taxes on $114,055 (30%)

$34,217

Your old tax bill

$45,000

Your new tax bill

$34,217

Estimated tax savings

$10,783

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:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -