BNBCalc Short Term Rental Investment Analysis 606 Irving Ave, Endicott, NY 13760

4 bed • 1 bath • 12 guests • $245,000

BNB

Calc

Annual Revenue

$29,066

Profit (Cash Flow)

-$4,919

Cap Rate

4.7%

Annual Revenue

$29,066

AirDNA projects $173/night at 46% occupancy ($29,066). Airbtics projects $275/night at 60% occupancy ($60,265). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 46% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,861	$53,240	$108,724	$146,650
Occupancy	44%	56%	83%	87%
Nightly Rate	$176	$250	$347	$446

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy/Chic Cabin Binghamton NY	$61,644	$178	88%	4	3	1	$115	❌	✅	✅	Y / Y	⭐️ 5 (337)
Binghamton's Beautiful Riverside Drive Living!	$49,520	$221	55%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (51)
Barbour Hill Farmhouse	$27,768	$195	37%	4	1	1	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
"Charming Natural Cabin Near BU Relaxing Retreat!"	$103,165	$310	87%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Ultimate Cozy Retreat	$40,025	$231	45%	4	1	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Spacious Home in Johnson City, NY by BU, UHS & BCC	$92,738	$280	88%	4	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Rivers Edge	$46,908	$203	56%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (57)
The Bison Spirit	$50,183	$150	84%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Convenient, Minimalist, 4 bedroom (5 beds), home	$44,388	$134	85%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (30)
JJT Farm, Elk Mountain Ski resort, Ithica NY	$82,060	$392	55%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Lakes Edge	$145,523	$504	77%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Family Time	$35,367	$173	53%	4	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Farmhouse: Beautiful Dock, Lake Access, and Views	$42,273	$175	66%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Lakeside Retreat on Laurel Lake	$146,428	$476	83%	4	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (12)
Two Suites in Large Log Home	$54,861	$430	33%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 0 (0)
Binghamton’s Best! Families and Friends Retreat	$87,840	$300	80%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (13)
Entire Lovely 3-4 bdrm home, peaceful relaxation!	$57,224	$295	53%	4	2	3	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (12)
Renovated! + Indoor & Outdoor Entertaining Space	$64,138	$175	87%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Top of Owego …. Relaxing Home	$27,450	$250	30%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful 4br (5 beds) Westside Home	$40,445	$257	43%	4	2	3	$0	❌	❌	✅	N / N	⭐️ 4.5 (3)
Ron and Sherry’s house	$37,360	$173	59%	4	2	28	$75	❌	❌	✅	Y / Y	⭐️ 5 (3)
Quaker Lake Getaway Modern Interior Water Toys!	$42,182	$384	30%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (0)

Return Metrics

-7.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,919	-$9,838	-$14,758	-$19,677	-$24,597	-$49,194	-$147,582
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$247,430	$250,081	$252,959	$256,072	$259,425	$280,065	$447,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.38%

Cap Rate

4.73%

Return on Investment

7.26%

606 Irving Ave Endicott, NY, 13760

4 bed • 1 bath • 12 guests

Purchase Price

Est. $1,175/mo

This property is for sale!

Contact Agent

-20

Airbnb Investor Score

-$4,919

Annual Profit

4.7%

Cap Rate

-7.4%

Cash on Cash

$29,066

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 46% occupancy.Projected nightly rate is $275/night at 60% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 88% of comparables

Seasonality

23 Airbnb Comparables

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

$61,504

Avg annual revenue

60%

Avg occupancy rate

$275

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

$65k

$105k

$145k

-$4,919

Profit

Revenue

$29,066

Operating Expenses

$17,459

Operating Income

$11,608

Mortgage & Taxes

$16,527

Profit (Cash Flow)

-$4,919

$66,600

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$10,250

Closing Costs

$7,350

Total

$66,600

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.38%

Cap Rate

4.73%

Return on Investment

7.26%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$30,606

Your adjusted annual income

$150,000 - $30,606 = $119,394

Taxes on $119,394 (30%)

$35,818

Your old tax bill

$45,000

Your new tax bill

$35,818

Estimated tax savings

$9,182

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

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: -