817 Woodland Valley Rd Phoenicia, New York, 12464
2 bed • 2 bath • 6 guests
Est. $2,878/mo
This property is for sale!
Contact Agent
$77,775
Annual Revenue
BNBCalc predicts this property will get $210 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 13% 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.
$48,827
Avg annual revenue
59%
Avg occupancy rate
$210
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$85k
$125k
Sign up to see the data on 40 all comparables
$13,510
Profit
Revenue
$77,775
Operating Expenses
$23,791
Operating Income
$53,984
Mortgage & Taxes
$40,474
Profit (Cash Flow)
$13,510
$144,500
Cash Investment
Down Payment
$120,000
Renos & Furnishing
$6,500
Closing Costs
$18,000
Total
$144,500
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.34%
Cap Rate
8.99%
STR Tax Calculator (USA)
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
$28,477
Deductible property tax
$5,940
Your total deduction
$46,828
Your adjusted annual income
$150,000 - $46,828 = $103,172
Taxes on $103,172 (30%)
$30,952
Your old tax bill
$45,000
Your new tax bill
$30,952
Estimated tax savings
$14,048
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:
20,473 sqft
Year built:
1959
Size:
1,453 sqft
Type:
SFR
Parking:
1
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 866 Woodland Valley Rd | 2 | 1 | 1,392 | - | 37,897 | 1965 | $0 | - |
| 862 Woodland Valley Rd | 7 | 2 | 1,818 | - | 33,977 | 1912 | $0 | - |
| 42 Fawn Hill Rd | 2 | 2 | 1,382 | - | 43,124 | 1969 | $520,000 | - |
| 62 Fawn Hill Rd | 3 | 1 | 1,300 | - | 43,560 | 1973 | $399,900 | 67 |
| 982 Woodland Valley Rd | 3 | 2 | 1,694 | - | 43,560 | 1890 | $0 | - |
| 893 Woodland Valley Rd | - | - | 0 | - | 15,246 | - | $749,000 | 63 |
| 150 Fawn Hill Rd | 3 | 2 | 1,194 | - | 113,692 | 1973 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 20,473 sqft
- Building area: 1,453 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R3
- Land Use: Residential
- Parcel Number: 515000 24.12-1-7
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $32,500
- County Est. Land Value: $36,101
- Assessed Land Value: $6,000
- County Est. Structure Value: $159,447
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/06/22 | $740,000 | 100% | Live Summer Ny Llc |
| 05/28/19 | $412,000 | 90% | Mathew M Kobussen, Katherine E Kobussen |
| 01/24/08 | $325,000 | 80% | Catherine Pierson, Monica Coleman |
Ownership
- Name: Live Summer New York Llc
- Owner Occupied: No
- Owner Mailing Address: Po Box 519, Phoenicia, NY 12464
- Years Owned: 29
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 80%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No