BNBCalc Short Term Rental Investment Analysis 8 Loon Lake Ter, Loon Lake, NY 12989

3 bed • 2 bath • 9 guests • $299,000

BNB

Calc

Annual Revenue

$44,027

Profit (Cash Flow)

$4,453

Cap Rate

8.2%

Annual Revenue

$44,027

Revenue data could not be found for this address

BNB Calc projects a 49% occupancy rate, $246 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Camp Hatteras: Quiet & Secluded Cabin in the Woods	$25,513	$210	32%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
McKenzie Mtn Way Chalet	$41,555	$227	48%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (111)
Luxury 3 Bedroom Cabin Perfect Location	$56,085	$256	58%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (181)
Upstate Hideaway w/ Hot Tub, 13 Mi to Malone!	$57,537	$271	55%	3	2	2	$129	❌	✅	✅	Y / Y	⭐️ 5 (42)
The Moose Lodge- A Secluded Riverfront Escape	$49,712	$350	37%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (20)
Adirondack Log Home Romantic Clean	$43,803	$272	44%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
Adirondack Home	$42,216	$260	41%	3	2	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (81)
温馨舒适的房子	$31,799	$138	57%	3	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.6 (230)
湖边安静整洁舒适房子	$54,464	$179	78%	3	2	1	$59	❌	❌	✅	Y / Y	⭐️ 4.7 (239)
A peaceful, pet friendly getaway with great views.	$33,838	$173	49%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (39)
Hardy Rd Adventure House-50acres & private trails!	$50,611	$258	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (145)
Birchwood Lodge - Our Home in the Woods	$48,260	$226	57%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (152)
Stellar Wilmington House on 20 Wooded ADK Acres!	$143,277	$501	75%	3	3	2	$171	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Whiteface Mtn. ADK Adventure Getaway	$51,304	$363	37%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
3 Minutes Away From Whiteface Mountain	$47,507	$265	47%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (237)
Log Cabin @ Whiteface \| HighPeaks Hike \|Waterfalls	$97,241	$285	88%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (247)
Beaver Creek Lodge 2- Secluded, Near Whiteface Mtn	$52,510	$335	40%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (54)
Schuyler Lodge Chalet - near Whiteface Mountain	$76,173	$280	70%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (64)
Meadow Serenity - near the base of Mt Pisgah	$89,205	$340	69%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
WHITEFACE RETREAT -HOT TUB-	$58,334	$293	52%	3	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (129)
Graystone Cottage ~ Wilmington/Whiteface Mtn NY	$91,009	$295	82%	3	3	3	$120	❌	✅	✅	Y / Y	⭐️ 5 (138)
Gardeners Cottage Pet Friendly	$65,460	$245	73%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (26)
Adirondack Home - Cozy Mountain Hideaway	$65,074	$216	79%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (222)
ADK Riverfront - Ski Whiteface, Near Lake Placid	$62,706	$312	53%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (41)
The Fisher House - Secluded Cabin near Whiteface	$69,466	$300	61%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (81)
Bear Run Cabin	$69,468	$294	57%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (67)
Moody Pond Home~Walk to Mount Baker or Downtown SL	$44,466	$145	80%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (243)
Pet-Friendly Saranac Lake Retreat w/ Deck & Yard	$95,462	$443	57%	3	2	2	$124	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Camp Serenity	$46,567	$200	61%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (173)
Gate Cottage at Pet Friendly	$67,252	$245	75%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 4.9 (18)
Oneida Pines Mountain Retreat	$46,420	$292	36%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 4.8 (15)
The Willard House ~ Whiteface Views	$51,042	$202	67%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
All Seasons Getaway By rail trail, river& dtown	$53,943	$334	43%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Village of Saranac Lake House	$34,952	$163	56%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Loon Lake Getaway	$53,824	$211	69%	3	2	7	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Bear Lodge, Your Luxury Escape!	$136,184	$411	90%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (37)
Cozy Cabin with fireplace-17 acres	$36,209	$295	32%	3	2	2	$100	❌	✅	✅	Y / Y	⭐️ 4.7 (102)
Luxury Cabin - 2 mins to W. Ski Mt. + Beach	$69,249	$252	73%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (23)

Return Metrics

5.76% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,453	$8,906	$13,360	$17,813	$22,267	$44,534	$133,604
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$312,423	$326,116	$340,085	$354,341	$368,890	$446,365	$859,355

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.76%

Cap Rate

8.23%

Return on Investment

21.17%

8 Loon Lake Ter Loon Lake, NY, 12989

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,434/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,453

Annual Profit

8.2%

Cap Rate

5.8%

Cash on Cash

$44,027

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 68% of comparables

40 Airbnb Comparables

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

$59,136

Avg annual revenue

56%

Avg occupancy rate

$273

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

$25k

$60k

$100k

$145k

$4,453

Profit

Revenue

$44,027

Operating Expenses

$19,403

Operating Income

$24,623

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$4,453

$77,270

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$8,500

Closing Costs

$8,970

Total

$77,270

DSCR Ratio

Acceptable

1.22

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.76%

Cap Rate

8.23%

Return on Investment

21.17%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$26,341

Your adjusted annual income

$150,000 - $26,341 = $123,659

Taxes on $123,659 (30%)

$37,098

Your old tax bill

$45,000

Your new tax bill

$37,098

Estimated tax savings

$7,902

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -