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 659 Piermont Ave

3 bed • 2 bath • 9 guests • $1,432,500

BNB

Calc

Annual Revenue

$101,830

Profit (Cash Flow)

-$21,720

Cap Rate

5.2%

Annual Revenue

$101,830

AirDNA projects $410/night at 68% occupancy ($101,830). Airbtics projects $326/night at 70% occupancy ($83,348). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, $410 rate per night.

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

Percentiles25%50%75%90%
Revenue$55,443$78,966$120,431$140,177
Occupancy50%66%90%97%
Nightly Rate$296$318$348$374

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
Piermont View

No image available

$65,243
$302
58%
321$75❌❌❌Y / Y⭐️ 5 (43)
NEW! Nyack Beauty ⭐️⭐️⭐️⭐️⭐️ Gorgeous home with Hudson River views

No image available

$105,635
$360
74%
3231$200❌❌❌Y / Y⭐️ 5 (77)
Cabin home on Mountain(37 min from NYC)

No image available

$72,861
$333
58%
322$100❌❌❌Y / Y⭐️ 5 (15)
Charming Dobbs Ferry (Westchester) Victorian Home

No image available

$173,709
$505
90%
323$250❌❌✅Y / Y⭐️ 5 (75)
Lovely Whimsical Cottage Home in Nyack

No image available

$107,443
$295
97%
321$100❌❌❌Y / Y⭐️ 5 (1)
Cozy home overlooking the River.

No image available

$36,600
$250
40%
311$0❌❌❌Y / Y⭐️ 3.4 (3)
Creek Side Cottage

No image available

$37,041
$220
46%
312$0❌❌❌Y / Y⭐️ 4.9 (26)
Cheerful 3 bedroom townhouse

No image available

$53,229
$303
48%
3321$250❌❌✅Y / Y⭐️ 5 (8)
Spacious historic house modern design close to NYC

No image available

$132,270
$345
100%
335$250❌❌❌Y / Y⭐️ 5 (26)
Suburban Oasis

No image available

$115,290
$350
90%
3130$250❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

-6.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$21,719-$43,439-$65,159-$86,879-$108,599-$217,198-$651,594
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,146,000$1,146,000$1,146,000$1,146,000$1,146,000$1,146,000$1,146,000
Down Payment$286,500$286,500$286,500$286,500$286,500$286,500$286,500
Property Appreciation$42,975$87,239$132,831$179,791$228,160$492,660$2,044,553
Total Return$1,453,755$1,476,299$1,500,171$1,525,412$1,552,061$1,707,962$2,825,459

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-6.42%

Cap Rate

5.22%

Return on Investment

10.45%

property-location

659 Piermont Ave Piermont, New York, 10968-1048

3 bed • 2 bath • 9 guests

Est. $6,871/mo

Agent

Inquire about this property

Contact Agent

$1,432,500

Zestimate

$101,830

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $410/night at 68% occupancy ($101,830.02). Airbtics projects $326/night at 70% occupancy ($83,348).

Top 41% of comparables

Top 11% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$89,932

Avg annual revenue

70%

Avg occupancy rate

$326

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

$35k

$80k

$125k

$175k

Sign up to see the data on 10 all comparables

-$21,720

Profit

Revenue

$101,830

Operating Expenses

$26,918

Operating Income

$74,912

Mortgage & Taxes

$96,632

Profit (Cash Flow)

-$21,720

$337,975

Cash Investment

Down Payment

$286,500

Renos & Furnishing

$8,500

Closing Costs

$42,975

Total

$337,975

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.42%

Cap Rate

5.22%

Profit (Cummulative)

-$21,720

$1,146,000

$8,500

$42,975

$0

Total Gain

$35,328

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

$67,988

Deductible property tax

$14,182

Your total deduction

$314,967

Your adjusted annual income

$150,000 - $314,967 = -$164,967


Taxes on -$164,967 (30%)

-$49,490

Your old tax bill

$45,000

Your new tax bill

-$49,490


Estimated tax savings

$94,490

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:

3,920 sqft

Year built:

1999

Size:

2,627 sqft

Type:

SFR

Parking:

2

Heating:

HOT WATER

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
712 Piermont Ave321,492-8,7121963$0-
315 Hudson Ter322,196-10,8901912$845,000353
289 Hudson Ter321,423-20,4731900$0-
918 Route 9w S321,972-43,5601977$935,000104
224 Ferdon Ave332,694-12,6322015$1,050,00081
110 Orchard Ter542,176-10,0191962$940,000203
16 First St421,835-3,0491926$610,000159
6 Franklin St425,025-16,9881832$650,000104
197 Tweed Blvd221,755-63,5981952$962,854-
801 Piermont Ave111,320-2,1781980$999,00077

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: 3,920 sqft
  • Building area: 2,627 sqft
  • Garage: Yes
  • Heating: Hot water
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: WF2
  • Land Use: Residential
  • Parcel Number: 392405 75.46-2-10
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed:
  • Assessed Value: $421,400
  • County Est. Land Value: $392,927
  • Assessed Land Value: $140,000
  • County Est. Structure Value: $789,784
  • Market Estimate: $864,265