BNBCalc Short Term Rental Cohost Analysis 68 Curt Boulevard, Saratoga Springs, NY

4 bed • 2 bath • 12 guests • $365,100

BNB

Calc

Report by:

Jeremy Flori

hudsonguestservices@gmail.com

Owner income

$67,620

Per year

This Airbnb could earn an additional

$5,060

Per month vs a Long-Term Rental

Annual Revenue range

$80,019 - $257,062

Annual Revenue

$96,600

AirDNA projects $397/night at 84% occupancy ($121,801). Airbtics projects $551/night at 48% occupancy ($96,599). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 48% occupancy rate, $551 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,115	$80,019	$142,662	$257,062
Occupancy	39%	47%	56%	65%
Nightly Rate	$325	$455	$678	$1,056

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Upstate Getaway	$50,035	$332	38%	4	2.5	2	$350	✅	❌	✅	Y / Y	⭐️ 5 (40)
Downtown - Large Open Great Room & Chef’s Kitchen	$105,831	$522	55%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (121)
Perfect Saratoga Rental	$177,156	$1,246	37%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Charming Historic Downtown Saratoga Springs home.	$54,663	$387	37%	4	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (90)
Heart of Spa City	$36,574	$200	49%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (139)
South Franklin Street Charmer	$30,907	$208	40%	4	1.5	2	$225	❌	❌	❌	N / N	⭐️ 5 (39)
"The Madison Manor" - Historic Carriage House!	$64,926	$329	53%	4	2	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (81)
Heated Pool \| Gameroom \| Firepit \| Walters Retreat	$60,756	$372	42%	4	2.5	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (33)
Historic Ballston Spa Home (Sleeps 6+) Saratoga!	$50,522	$254	52%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (24)
Near SPAC, Track, heated salt water pool, hot tub	$283,016	$1,459	53%	4	2.5	3	$0	✅	✅	❌	Y / N	⭐️ 0 (2)
Pool house half mile walk from track.	$114,584	$658	45%	4	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (6)
Historic Saratoga Home in the Heart of Downtown	$106,364	$592	46%	4	3.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (104)
Downtown Saratoga Springs Carriage House.	$34,127	$229	40%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (102)
Saratoga East Side 4BR - Walk Downtown & Track	$44,785	$313	38%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (66)
Saratoga Stunning Family Retreat \| 4BDR 2BTH	$56,846	$221	70%	4	2	6	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
Walk to downtown Saratoga, close to track	$47,807	$311	42%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Racecourse Retreat	$45,035	$234	48%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
Heart of Toga/ Walk to Broadway, Track/ Ski @ West	$76,984	$437	47%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (22)
Beautiful Downtown 4 Bedroom	$96,662	$524	48%	4	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (8)
Pool, W/Large Private Yard,SPAC,Town & Track Close	$250,271	$1,052	65%	4	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (49)
4 Bedroom - Close to Downtown, Race Course, & SPAC	$48,100	$301	43%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (34)
Saratoga Escape	$173,392	$472	100%	4	2.5	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (120)
Luxury Charmer with Pool Walk to Town/Track	$116,746	$462	68%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (57)
Downtown Saratoga 4 Bed/3.5 Bath @ High Rock Park	$80,935	$407	53%	4	3.5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (168)
Beautiful 4BR Ranch Near Horse Track and SPAC	$104,758	$449	60%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
Close to everything in Saratoga!	$86,316	$382	61%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Beautiful family home in Saratoga Springs	$262,379	$1,236	58%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Run for the pool! Unwind, play pool or take a dip!	$74,801	$601	33%	4	3	2	$330	✅	❌	❌	Y / Y	⭐️ 5 (34)
Near Race Track! Pool! Fenced Yard! Dog Friendly!	$112,080	$738	41%	4	2	1	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
Classic 1900s Saratoga Home	$110,527	$590	51%	4	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (5)
Stunning House w/ Deck, Game Room & Home Gym!	$133,144	$497	70%	4	4	2	$289	❌	❌	❌	Y / Y	⭐️ 5 (30)
Stunning Downtown Saratoga Home	$72,761	$355	56%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Your Home Away From Home	$139,482	$582	64%	4	2	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (21)
Newly renovated home close to Track and Broadway	$172,577	$790	58%	4	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Saratoga Lake-PrimeTime, Track & Backroads to town	$36,763	$219	45%	4	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (83)

68 Curt Blvd Saratoga Springs, New York, 12866

4 bed • 2 bath • 12 guests

Inquire about this property

Contact Jeremy

$96,600

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $397/night at 84% occupancy.Projected nightly rate is $551/night at 48% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$97,341

Avg annual revenue

48%

Avg occupancy rate

$551

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

$30k

$110k

$195k

$285k

$19,320

Profit

Revenue

$96,600

Cleaning

$11,460

Cohost commission

$19,320

Owner payout

$67,620

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.26 sqft

Year built:

1968

Size:

1,264 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.26 sqft

Building area: 1,264 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $288

Lot Info

Zoning: -

Land Use: -

Parcel Number: 4115891908259

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $318,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $365,100

Schools

Middle School: Maple Avenue Middle School with 6/10 star rating
High School: Saratoga Springs High School with 8/10 star rating