659 Piermont Ave Piermont, New York, 10968-1048
3 bed • 2 bath • 9 guests
Est. $6,871/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
712 Piermont Ave | 3 | 2 | 1,492 | - | 8,712 | 1963 | $0 | - |
315 Hudson Ter | 3 | 2 | 2,196 | - | 10,890 | 1912 | $845,000 | 353 |
289 Hudson Ter | 3 | 2 | 1,423 | - | 20,473 | 1900 | $0 | - |
918 Route 9w S | 3 | 2 | 1,972 | - | 43,560 | 1977 | $935,000 | 104 |
224 Ferdon Ave | 3 | 3 | 2,694 | - | 12,632 | 2015 | $1,050,000 | 81 |
110 Orchard Ter | 5 | 4 | 2,176 | - | 10,019 | 1962 | $940,000 | 203 |
16 First St | 4 | 2 | 1,835 | - | 3,049 | 1926 | $610,000 | 159 |
6 Franklin St | 4 | 2 | 5,025 | - | 16,988 | 1832 | $650,000 | 104 |
197 Tweed Blvd | 2 | 2 | 1,755 | - | 63,598 | 1952 | $962,854 | - |
801 Piermont Ave | 1 | 1 | 1,320 | - | 2,178 | 1980 | $999,000 | 77 |
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