BNBCalc Short Term Rental Investment Analysis 74 Kosciusko St, Rochester, NY 14621

3 bed • 1 bath • 9 guests • $94,900

BNB

Calc

Annual Revenue

$39,665

Profit (Cash Flow)

$14,427

Cap Rate

21.9%

Annual Revenue

$39,665

AirDNA projects $181/night at 60% occupancy ($39,665). Airbtics projects $206/night at 56% occupancy ($42,134). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,503	$37,683	$64,024	$95,860
Occupancy	43%	56%	70%	74%
Nightly Rate	$148	$174	$239	$340

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1/2 House, Sleeps 10🗲Fast WiFi ★ 15 mins to Most Anywhere	$38,961	$180	53%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
3 Bedroom Rochester remodeled house	$33,209	$107	74%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (312)
Cozy Home in Rochester NY Suburb!	$41,864	$160	69%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
WOWchester: Stunning. Elite. Sexy. VIP Property	$104,032	$459	60%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (89)
Luxury 3 Bed 2.5 Bath / Prime Park Ave. Location	$58,797	$299	51%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (47)
Sweet & Comfy SouthWedge Gem in Great Location	$35,515	$239	38%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Spacious Renovated City Home - Averill House	$28,426	$174	44%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (131)
ROC Villa - PARK AVE GEM!	$54,966	$192	74%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (86)
1886 City Cottage in South Wedge Neighborhood	$28,348	$174	44%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Best of Roc City Living-Central to UR/CITY/RIT	$34,937	$191	46%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Suites at 3NG - The Bridal Suite	$69,855	$480	38%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (21)
Charming 3-bedroom house in North Winton Village	$40,724	$191	55%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Dreaming Tree House by the Bay	$32,586	$171	43%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cheerful 3-bedroom house in Rochester Downtown	$27,003	$114	59%	3	2	1	$80	❌	❌	❌	N / Y	⭐️ 4.7 (114)
Charming 3 bdr in great location!	$62,071	$212	74%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (27)
Contemporary Vintage - No Host Fees	$32,643	$161	53%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Beautiful home in Rochester!	$47,595	$132	95%	3	2	4	$130	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy Swillburg bungalow with vintage charm.	$40,453	$152	69%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Waterfront Hot Tub on The Bay	$60,122	$236	68%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (38)
New Entire Home Near the Bay	$38,971	$130	80%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
Restful 3 Bed Park Ave beauty	$92,404	$339	73%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Dutch Colonial Doll House	$28,617	$142	51%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (79)
3 bdrm heart of ROC apartment	$32,379	$145	57%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
In-Unit Laundry, Parking, 1GB WiFi, & Patio Deck	$42,998	$158	68%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (29)
Cozy~Winton Village~King~Short walk to restaurants	$46,677	$163	74%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (108)
Perfect for long term stays-vibrant area-3 Bedroom	$40,373	$155	67%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
Cozy 3-BDRM Ranch in Irondequoit	$30,218	$155	50%	3	2	28	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
exquisite 6 beds living dining kitchen 2 bathroom	$31,946	$242	35%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Elegant Waterfront Bay Home	$51,056	$388	34%	3	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (5)
Modern Meets Classic Vibe in East & Park Ave	$41,400	$269	40%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
3BR Home with In-Unit Laundry, Parking, Sound Bar	$64,231	$263	64%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (40)
Cute & Comfy- 3 KING bed -Park Ave area-Walkable	$36,341	$133	71%	3	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Cozy Three Bedroom Home	$32,455	$114	75%	3	1	2	$55	❌	❌	❌	N / Y	⭐️ 4.9 (145)
Conveniently Located Charm!	$54,492	$269	54%	3	1	3	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
3 bedroom with on-site parking	$41,660	$148	74%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Modern 3-Bed Gem with Comfort and Style	$41,374	$149	70%	3	1	3	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (82)

Return Metrics

47.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,427	$28,854	$43,281	$57,709	$72,136	$144,273	$432,819
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$75,920	$75,920	$75,920	$75,920	$75,920	$75,920	$75,920
Down Payment	$18,980	$18,980	$18,980	$18,980	$18,980	$18,980	$18,980
Property Appreciation	$2,847	$5,779	$8,799	$11,910	$15,115	$32,637	$135,447
Total Return	$112,174	$129,534	$146,981	$164,520	$182,151	$271,810	$663,167

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.96%

Cap Rate

21.94%

Return on Investment

60.53%

74 Kosciusko St Rochester, NY, 14621

3 bed • 1 bath • 9 guests

Purchase Price

Est. $455/mo

This property is for sale!

Contact Agent

283

Airbnb Investor Score

$14,427

Annual Profit

21.9%

Cap Rate

48.0%

Cash on Cash

$39,665

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $181/night at 60% occupancy.Projected nightly rate is $206/night at 56% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$42,738

Avg annual revenue

56%

Avg occupancy rate

$206

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

$45k

$75k

$105k

$14,427

Profit

Revenue

$39,665

Operating Expenses

$18,837

Operating Income

$20,829

Mortgage & Taxes

$6,402

Profit (Cash Flow)

$14,427

$30,077

Cash Investment

Down Payment

$18,980

Renos & Furnishing

$8,250

Closing Costs

$2,847

Total

$30,077

DSCR Ratio

Strong

3.25

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.96%

Cap Rate

21.94%

Return on Investment

60.53%

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

$4,504

Deductible property tax

$940

Your total deduction

-$3,887

Your adjusted annual income

$150,000 - -$3,887 = $153,887

Taxes on $153,887 (30%)

$46,166

Your old tax bill

$45,000

Your new tax bill

$46,166

Estimated tax savings

-$1,166

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: 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: -