BNBCalc Short Term Rental Investment Analysis 6966 State Route 31, Cicero, NY 13039

3 bed • 1 bath • 9 guests • $6,250,000

BNB

Calc

Annual Revenue

$63,129

Profit (Cash Flow)

-$380,363

Cap Rate

0.7%

Annual Revenue

$63,129

AirDNA projects $298/night at 58% occupancy ($63,128). Airbtics projects $245/night at 60% occupancy ($53,690). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $298 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,277	$54,582	$86,938	$126,352
Occupancy	48%	62%	71%	81%
Nightly Rate	$156	$228	$320	$409

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Oneida Lake House	$91,327	$336	70%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (70)
Destination Relaxation @ Beachside	$62,685	$324	50%	3	2	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (108)
Oneida Lake Lodge	$74,591	$319	62%	3	2	3	$122	❌	❌	✅	Y / Y	⭐️ 4.9 (118)
Opie's Oasis on Oneida	$111,210	$409	71%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (97)
The Lake House. Perfect year-round getaway	$68,901	$280	65%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (75)
Family friendly home on Oneida lake with dock	$134,593	$429	84%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (34)
Large, fully fenced yard, Pet friendly!	$54,317	$201	67%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (135)
Fire Pit - 5 min from downtown - Woodland theme	$44,215	$158	69%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (54)
Westcott Waldorf	$83,540	$415	55%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Newly Renovated, Brand New Furnishings, King Bed!	$46,731	$186	63%	3	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (127)
Lakefront Family Getaway \| Hot tub \| Kayak \| Grill	$58,927	$373	41%	3	3	2	$170	❌	✅	✅	Y / Y	⭐️ 4.8 (22)
Oneida Point	$59,214	$296	47%	3	2	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Beautiful home near Drumlins Country Club/SU	$49,434	$246	49%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
A Little Piece of Haven Lake Retreat	$59,251	$200	77%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (68)
Luxury 1400 sqf 3Bed 2Bath Apt near st. joseph	$24,886	$136	42%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (184)
Gracious 1920s Georgian close to hosp & colleges	$33,647	$125	66%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (64)
Waterfront Seneca River , CNY Baldwinsville	$74,225	$270	74%	3	4	5	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
Lakefront Home w/ Deck, Fishing Dock & Canoe!	$77,895	$373	54%	3	2	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (12)
Cozy home near Destiny, Dome, & Downtown	$30,635	$135	55%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
The Cottage on Meadowbrook	$35,545	$255	36%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (58)
Eastwood Gem: 3BR Home With Easy Highway Access	$42,883	$159	68%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Roomy lake rights with private dock, large yard	$66,574	$280	62%	3	2	3	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Great space! - 3 bedrooms, 2 bath home	$27,875	$136	56%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (54)
Beautiful home near bars, SU Tipphill	$35,065	$123	66%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Knotty But Nice Cabin at Oneida Lake	$42,112	$134	82%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (114)
3 BR near LeMoyne & Hospitals	$26,256	$211	34%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Countryside Log Home	$48,121	$294	43%	3	2	3	$150	❌	✅	✅	Y / Y	⭐️ 5 (45)
The Brew Bungalow-Oneida Lakeside Getaway (Verona)	$51,888	$242	56%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (60)
Jamesville Reservoir Retreat	$52,207	$214	64%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
Riley's Place A Home away Syracuse F'ville Suburbs	$57,143	$324	47%	3	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (81)
Beautiful house in a superb neighborhood	$59,175	$172	94%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
The Euclid	$93,850	$449	56%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Charming Cuse home close to downtown & university	$38,037	$130	73%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (110)
Spacious Home, Two Story, 3 bedrooms,	$48,547	$160	81%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
BEST Coffee Bar,By Dome,University,Hospitals	$47,472	$127	93%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (121)
Entire Home in Camden	$20,951	$152	34%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (34)
Oneida Lake access enchanting 3 bed/2 bath ranch	$49,024	$164	77%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Home Minutes from Downtown, Syracuse Uni. Blueroof	$35,502	$112	78%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (129)
3 bedroom, 1.5 bathroom home.	$53,358	$300	46%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (22)

Return Metrics

-26.3% 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)	-$380,363	-$760,726	-$1,141,089	-$1,521,453	-$1,901,816	-$3,803,632	-$11,410,898
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000	$5,000,000
Down Payment	$1,250,000	$1,250,000	$1,250,000	$1,250,000	$1,250,000	$1,250,000	$1,250,000
Property Appreciation	$187,500	$380,625	$579,543	$784,430	$995,462	$2,149,477	$8,920,390
Total Return	$6,057,136	$5,869,898	$5,688,453	$5,512,976	$5,343,646	$4,595,844	$3,759,491

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-26.3%

Cap Rate

0.65%

Return on Investment

-9.09%

6966 State Route 31 Cicero, NY, 13039

3 bed • 1 bath • 9 guests

Purchase Price

Est. $29,978/mo

This property is for sale!

Contact Agent

-108

Airbnb Investor Score

-$380,363

Annual Profit

0.7%

Cap Rate

-26.3%

Cash on Cash

$63,129

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $298/night at 58% occupancy.Projected nightly rate is $245/night at 60% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$55,255

Avg annual revenue

60%

Avg occupancy rate

$245

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

$20k

$60k

$95k

$135k

-$380,363

Profit

Revenue

$63,129

Operating Expenses

$21,887

Operating Income

$41,242

Mortgage & Taxes

$421,605

Profit (Cash Flow)

-$380,363

$1,445,750

Cash Investment

Down Payment

$1,250,000

Renos & Furnishing

$8,250

Closing Costs

$187,500

Total

$1,445,750

DSCR Ratio

Weak

0.10

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-26.3%

Cap Rate

0.65%

Return on Investment

-9.09%

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

$296,631

Deductible property tax

$61,875

Your total deduction

$1,000,679

Your adjusted annual income

$150,000 - $1,000,679 = -$850,679

Taxes on -$850,679 (30%)

-$255,204

Your old tax bill

$45,000

Your new tax bill

-$255,204

Estimated tax savings

$300,204

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: 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: -