Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 71 Franklin St, Port Jervis, NY 12771

2 bed • 1 bath • 6 guests • $1,600

BNB

Calc

Annual Revenue

$16,144

Profit (Cash Flow)

$257

Cap Rate

22.8%

Annual Revenue

$16,144

AirDNA projects $130/night at 34% occupancy ($16,143). Airbtics projects $218/night at 50% occupancy ($39,811). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 34% occupancy rate, $130 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,721$34,964$63,709$95,714
Occupancy34%43%69%81%
Nightly Rate$174$212$240$309

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
$65,927
$205
82%
221$115❌✅❌Y / Y⭐️ 4.9 (72)
$28,283
$198
37%
232$150❌❌✅Y / Y⭐️ 5 (59)
$35,175
$126
69%
222$220❌❌✅Y / Y⭐️ 5 (23)
$35,173
$287
30%
222$160❌❌✅Y / Y⭐️ 4.9 (107)
$43,688
$175
65%
223$125❌❌✅Y / Y⭐️ 5 (146)
$23,942
$154
42%
222$25❌❌✅Y / Y⭐️ 4.9 (123)
$59,385
$220
73%
222$45❌✅✅Y / Y⭐️ 4.9 (335)
$59,105
$222
71%
212$100❌❌✅Y / Y⭐️ 5 (51)
$54,176
$344
38%
222$200❌✅❌Y / Y⭐️ 5 (21)
$29,078
$227
35%
225$0❌❌❌Y / N⭐️ 5 (1)
$24,476
$177
33%
222$79❌❌✅N / N⭐️ 4.7 (18)
$41,314
$318
34%
222$200❌❌✅N / Y⭐️ 4.8 (131)
$39,202
$153
68%
222$129✅✅❌Y / Y⭐️ 4.8 (46)
$18,888
$92
46%
221$130✅✅✅Y / Y⭐️ 4.8 (89)
$38,573
$227
40%
222$129✅✅❌Y / Y⭐️ 4.5 (27)
$30,415
$199
39%
221$115✅✅❌Y / Y⭐️ 4.8 (84)
$82,358
$242
92%
222$100❌✅✅Y / Y⭐️ 5 (65)
$32,636
$237
35%
221$110✅✅❌Y / Y⭐️ 5 (23)
$30,240
$240
33%
221$115✅✅❌Y / Y⭐️ 5 (62)
$67,495
$380
46%
221$115✅✅❌Y / Y⭐️ 5 (87)
$36,513
$182
53%
222$79❌❌❌Y / Y⭐️ 4.8 (201)
$37,307
$237
41%
221$100✅✅❌Y / Y⭐️ 5 (76)
$24,786
$135
43%
222$135❌❌❌Y / Y⭐️ 4.9 (19)
$27,064
$151
47%
222$100❌❌❌Y / Y⭐️ 5 (50)
$49,788
$308
43%
222$150❌✅❌Y / Y⭐️ 4.9 (81)
$52,621
$180
78%
222$70✅✅❌Y / Y⭐️ 4.9 (221)
$54,720
$187
77%
222$167❌❌❌Y / Y⭐️ 5 (86)
$37,614
$237
41%
221$110✅✅❌Y / Y⭐️ 4.9 (119)
$43,672
$135
85%
223$150❌❌✅Y / Y⭐️ 5 (161)
$43,461
$137
81%
222$120❌❌❌Y / Y⭐️ 5 (159)
$26,892
$230
31%
221$60❌❌❌N / Y⭐️ 5 (19)
$59,194
$231
69%
222$80✅❌✅Y / Y⭐️ 5 (54)
$91,573
$242
96%
223$175❌❌❌Y / Y⭐️ 5 (18)
$19,895
$145
34%
211$99❌❌❌N / Y⭐️ 5 (43)
$43,745
$259
45%
222$130✅✅✅Y / Y⭐️ 4.8 (133)
$31,794
$174
46%
221$95❌✅❌Y / Y⭐️ 4.8 (41)

Return Metrics

3.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$257$514$771$1,028$1,285$2,571$7,714
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,280$1,280$1,280$1,280$1,280$1,280$1,280
Down Payment$320$320$320$320$320$320$320
Property Appreciation$48$97$148$200$254$550$2,283
Total Return$1,905$2,211$2,519$2,829$3,140$4,721$11,598

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.88%

Cap Rate

22.81%

Return on Investment

4.84%

property-location

71 Franklin St Port Jervis, NY, 12771

2 bed • 1 bath • 6 guests

Est. $8/mo

Agent

This property is for sale!

Contact Agent

172

Airbnb Investor Score

$257

Annual Profit

22.8%

Cap Rate

3.9%

Cash on Cash

$16,144

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $130/night at 34% occupancy ($16,143.78). Airbtics projects $218/night at 50% occupancy ($39,811).

Top 78% of comparables

Top 96% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$40,587

Avg annual revenue

50%

Avg occupancy rate

$218

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

$15k

$40k

$65k

$95k

Sign up to see the data on 40 all comparables

$257

Profit

Revenue

$16,144

Operating Expenses

$15,779

Operating Income

$365

Mortgage & Taxes

$108

Profit (Cash Flow)

$257

$6,618

Cash Investment

Down Payment

$320

Renos & Furnishing

$6,250

Closing Costs

$48

Total

$6,618

DSCR Ratio

Strong

3.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.88%

Cap Rate

22.81%

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

$76

Deductible property tax

$16

Your total deduction

$1,958

Your adjusted annual income

$150,000 - $1,958 = $148,042

Taxes on $148,042 (30%)

$44,413

Your old tax bill

$45,000

Your new tax bill

$44,413

Estimated tax savings

$587

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:

MFR

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: Active
  • Property Use: MFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • 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: -