BNBCalc Short Term Rental Investment Analysis 802 Colton Ave

5 bed • 2 bath • 15 guests • $195,000

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$39,775

Profit (Cash Flow)

$7,770

Cap Rate

10.7%

Annual Revenue

$39,775

AirDNA projects $363/night at 30% occupancy ($39,775). Airbtics projects $575/night at 50% occupancy ($105,007). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 30% occupancy rate, $363 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,441	$97,645	$187,348	$244,277
Occupancy	41%	50%	61%	66%
Nightly Rate	$316	$525	$827	$990

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW! Retreat with Fireplace,Game Room,Hot Tub!	$147,724	$581	66%	5	3	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (59)
Finger Lakes Villa	$91,371	$909	27%	6	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Legacy- Historic Farmhouse	$48,404	$254	44%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
Cheerful centrally located 6-bedroom home	$75,519	$367	55%	6	3	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (69)
Geneva - Jay St Acres - Pup friendly!	$51,722	$242	56%	5	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (280)
Amazing Lake View, Only 200m to Butler Beach!	$178,604	$774	62%	6	3	1	$300	❌	✅	✅	Y / Y	⭐️ 4.9 (9)
Lakeview Townhouse	$121,695	$950	35%	5	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (61)
5 bedroom house in a quiet vacation setting	$36,483	$182	50%	5	3	5	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Perfect secluded ski house, lake views, hot tub	$162,223	$668	66%	5	4	3	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (93)
'Locke’s Glen' - Lakefront Getaway w/ Dock!	$245,230	$1,090	61%	5	4	2	$258	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Elegant 5 BR, 3 FL Row Home in Geneva/Finger Lakes	$80,933	$1,053	21%	5	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Spacious Canandaigua Lake House w/ Dock & Kayak!	$147,024	$671	57%	6	3	2	$310	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Natures View: Basketball Court, Foosball & Firepit	$46,058	$243	42%	5	3	2	$264	❌	❌	❌	Y / Y	⭐️ 5 (34)
Private Family Retreat, Pool, Pickleball, 10 acres	$189,527	$827	62%	5	4	2	$275	✅	❌	❌	Y / Y	⭐️ 5 (11)
Lizzie's Cabin, Canandaigua NY.	$105,355	$718	39%	5	2	3	$275	❌	✅	❌	Y / Y	⭐️ 4.9 (119)
Renovated 5-bedroom House \| Main St Canandaigua	$97,382	$525	50%	5	2	3	$200	❌	❌	❌	N / Y	⭐️ 4.8 (7)
Luxury Apartment \| King Beds \| En Suite Bathrooms	$26,396	$150	40%	5	5	2	$500	❌	❌	❌	Y / Y	⭐️ 5 (3)
Entire home in Geneva, New York	$61,365	$412	40%	5	2	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (46)
Seneca Lake Waterfront Home, Wine Trail, Geneva NY	$101,643	$654	42%	5	3	7	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Forever Fun - Large spacious comfortable lake home	$67,341	$316	56%	5	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (33)
Farm House- Views and Lake Front	$145,141	$913	43%	6	3	2	$375	❌	❌	✅	Y / Y	⭐️ 5 (5)
Buena Vista House	$63,310	$773	22%	6	4	3	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
1800s Historic Revamped Italianate Brick Charmer	$69,267	$421	43%	5	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
The Quiet Country Retreat	$49,622	$323	41%	5	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Sunset Bay	$126,978	$662	51%	6	3	7	$475	❌	❌	❌	Y / Y	⭐️ 5 (1)
Lakeside Landing: lake views & on site boat rental	$76,490	$473	41%	5	2	2	$325	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Chalet of Canandaigua	$95,064	$999	26%	5	5	3	$359	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Macedon Mule House	$68,847	$246	67%	5	3	1	$295	❌	❌	❌	Y / Y	⭐️ 5 (8)
Canandaigua Lake Manor	$156,225	$985	42%	6	5	1	$425	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
Geneva House \| Modern Amenities \| FLX Wine Trail	$46,652	$191	59%	5	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
Spacious 6BD/2BA Colonial Style House - DT Geneva	$75,478	$308	60%	6	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Broad Meadows Mansion at Ventosa Vineyards	$71,736	$1,225	16%	5	6	3	$400	❌	❌	❌	Y / Y	⭐️ 0 (0)
Eclipse Perfection! No light pollution! Stunning!	$210,584	$899	64%	5	3	2	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
Entire Home: Spacious 5BD 1.5 BA in DT Geneva	$90,608	$323	71%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (15)
Close to downtown.	$71,537	$325	59%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Historic, hidden-gem in the heart of Geneva \| 5-BR	$58,131	$203	75%	5	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Large Waterfront Home with amazing sunsets!	$167,341	$441	100%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

13.54% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,770	$15,540	$23,310	$31,080	$38,851	$77,702	$233,106
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,915	$3,949	$6,108	$8,401	$10,835	$25,450	$156,000
Down Payment	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000
Property Appreciation	$5,850	$11,875	$18,081	$24,474	$31,058	$67,063	$278,316
Total Return	$54,535	$70,365	$86,501	$102,956	$119,744	$209,216	$706,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.54%

Cap Rate

10.73%

Return on Investment

27.08%

802 Colton Ave Newark, New York, 14513-1915

5 bed • 2 bath • 15 guests

Purchase Price

Est. $935/mo

This property is for sale!

Contact

test at Test

$39,775

Annual Revenue

BNBCalc predicts this property will get $575 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 87% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

37 Airbnb Comparables

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

$100,675

Avg annual revenue

50%

Avg occupancy rate

$575

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

$95k

$170k

$245k

$7,770

Profit

Revenue

$39,775

Operating Expenses

$18,851

Operating Income

$20,924

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$7,770

$57,350

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$12,500

Closing Costs

$5,850

Total

$57,350

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.54%

Cap Rate

10.73%

Return on Investment

27.08%

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

$9,255

Deductible property tax

$1,930

Your total deduction

$18,443

Your adjusted annual income

$150,000 - $18,443 = $131,557

Taxes on $131,557 (30%)

$39,467

Your old tax bill

$45,000

Your new tax bill

$39,467

Estimated tax savings

$5,533

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:

9,148 sqft

Year built:

1956

Size:

2,656 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 9,148 sqft

Building area: 2,656 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R1

Land Use: Residential

Parcel Number: 542001 68110-07-515779

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $103,100

County Est. Land Value: $21,563

Assessed Land Value: $13,800

County Est. Structure Value: $139,531

Market Estimate: -

Ownership

Name: Drug Store Properties Llc

Owner Occupied: No

Owner Mailing Address: 104 William St, Lyons, Ny 14489

Years Owned: 221

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No