BNBCalc Short Term Rental Investment Analysis 7497 Hall Rd, Cassadaga, NY

3 bed • 1 bath • 6 guests • $267,600

BNB

Calc

Annual Revenue

$31,020

Profit (Cash Flow)

$10,658

Cap Rate

5.0%

Annual Revenue

$31,020

AirDNA projects $152/night at 50% occupancy ($27,758). Airbtics projects $216/night at 57% occupancy ($44,968). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 57% occupancy rate, $149 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,403	$40,420	$61,350	$89,037
Occupancy	48%	57%	66%	70%
Nightly Rate	$152	$188	$246	$331

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kingfisher Point: Beautiful New Lakeside Home	$55,812	$276	54%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (65)
Lakeside Retreat - The Dragonfly Inn & Resort	$62,389	$384	44%	3	2.5	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
Country Farmhouse Lodge	$34,836	$129	72%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (33)
Renovated small town charm next to SUNY Fredonia	$33,096	$156	56%	3	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (71)
Chautauqua Lake Bemus Pt snowmobiling skiing fish	$28,050	$122	59%	3	2.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (141)
Brocton Escape: Skiing, Snowtubing, Hiking!	$80,657	$473	43%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Dalton	$42,052	$191	59%	3	1	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (21)
Rock Cottage Getaway	$30,420	$120	66%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (206)
Paradise Lodge on 27 Wooded Acres in Bemus Point	$53,895	$252	51%	3	1.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (30)
The Captain's Quarters	$40,496	$185	58%	3	2.5	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (47)
Lakeside Retreat in Dewittville w/ Pool Access!	$34,155	$127	69%	3	2.5	2	$165	✅	❌	❌	Y / Y	⭐️ 0 (1)
Valley View B - Rustic Log Cabin	$60,148	$231	70%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
House On Cedar Beach	$50,846	$202	67%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (202)
Historic remodeled 1800’s Hotel Second floor	$31,833	$180	42%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Located in Van Buren ; walk to private beach.	$53,173	$212	68%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (67)
A Walk Down Main”	$22,860	$115	53%	3	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (33)
"Close to the Lake" House	$29,954	$132	62%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (250)
Lakefront 3 BR, 2 full bath, elderly friendly	$40,688	$277	40%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (16)
New Charming Lake Home In The Heart of Bemus Point	$33,834	$227	40%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (96)
3 Bedroom close to snowmobile trails & lake	$25,539	$176	37%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Chautauqua Lakehouse with a picturesque view	$29,875	$173	45%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (178)
Lakeview House With Hot Tub & Close To Wineries!	$40,351	$154	66%	3	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (174)
Winter Wonderland Private and Tranquil	$44,770	$243	50%	3	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (124)
The Gray Owl: A Modern Cottage for 8	$62,722	$339	49%	3	2.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (55)
Peaceful Dunkirk home, close to Lake Erie	$35,946	$143	65%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (31)
Sunset Shores: Lakefront Condo in Mayville (AC)	$127,386	$331	100%	3	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (3)
3 Bedroom Countryside Log Cottage Near Chautauqua	$28,727	$131	58%	3	1	4	$125	❌	❌	✅	Y / Y	⭐️ 5 (74)
Lake Chautauqua Home < 1/2 Mile to Town & Water	$21,134	$181	30%	3	1.5	2	$232	❌	❌	❌	Y / Y	⭐️ 5 (35)
Lakeview Home in Silver Creek	$43,760	$178	66%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (50)
Beautiful - 2.5 Bed LakeFront with Private Beach	$70,814	$221	85%	3	1	2	$75	❌	✅	✅	N / N	⭐️ 4.8 (36)
Lg. Bemus Point Home on Snowmobile Trails & Slopes	$32,218	$172	47%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (81)
Charming village getaway	$27,705	$149	50%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (42)
New Lakefront Home in Bemus w/ Dock - sleeps 12	$76,099	$331	62%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Empire Manor	$30,582	$144	57%	3	2.5	4	$70	❌	❌	✅	Y / Y	⭐️ 5 (18)
Gorgeous lake front house w/ private dock	$73,079	$245	81%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
Hidden Gem 2 on the Canal	$41,400	$222	50%	3	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (42)
Scandinavian Escape/ Hot Tub/ EV Charger/ Secluded	$52,824	$205	68%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (45)
Exceptional lakefront home in the Lakewood, NY.	$80,815	$482	43%	3	1.5	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Wild life sanctuary W/ Hot tub, Dock, and Kayaks!	$40,824	$159	66%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (121)
Lakefront Cottage w/ Glorious Sunsets	$61,056	$291	52%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (40)

Return Metrics

15.27% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,658	$21,316	$31,974	$42,633	$53,291	$106,583	$319,749
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$214,080	$214,080	$214,080	$214,080	$214,080	$214,080	$214,080
Down Payment	$53,520	$53,520	$53,520	$53,520	$53,520	$53,520	$53,520
Property Appreciation	$8,028	$16,296	$24,813	$33,586	$42,621	$92,032	$381,935
Total Return	$286,286	$305,213	$324,388	$343,819	$363,513	$466,215	$969,284

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.27%

Cap Rate

4.97%

Return on Investment

30.2%

7497 Hall Rd Cassadaga, New York, 14718

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,284/mo

Inquire about this property

Contact Agent

$267,600

Zestimate

Airbnb Investor Score

-$5,579

Annual Profit

5.0%

Cap Rate

15.3%

Cash on Cash

$31,020

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $152/night at 50% occupancy.Projected nightly rate is $216/night at 57% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$46,670

Avg annual revenue

57%

Avg occupancy rate

$216

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

$55k

$90k

$130k

$10,658

Profit

Revenue

$31,020

Operating Expenses

$17,713

Operating Income

$13,308

Mortgage & Taxes

$2,649

Profit (Cash Flow)

$10,658

$61,770

Cash Investment

Down Payment

$53,520

Renos & Furnishing

$8,250

Total

$61,770

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.27%

Cap Rate

4.97%

Return on Investment

30.2%

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

$13,773

Deductible property tax

$2,649

Your total deduction

$33,466

Your adjusted annual income

$150,000 - $33,466 = $116,534

Taxes on $116,534 (30%)

$34,960

Your old tax bill

$45,000

Your new tax bill

$34,960

Estimated tax savings

$10,040

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:

5.9 sqft

Year built:

2012

Size:

1,512 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5.9 sqft

Building area: 1,512 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $184

Lot Info

Zoning: -

Land Use: -

Parcel Number: 06268920000131

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $225,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $279,000

Schools

Elementary School: Sinclairville Elementary School with 5/10 star rating