BNBCalc Short Term Rental Investment Analysis 854 New Paltz Road, Highland, NY

2 bed • 1 bath • 5 guests • $350,000

BNB

Calc

Annual Revenue

$53,680

Profit (Cash Flow)

$29,557

Cap Rate

9.4%

Annual Revenue

$53,680

AirDNA projects $158/night at 56% occupancy ($32,316). Airbtics projects $177/night at 62% occupancy ($40,081). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,016	$38,722	$55,855	$78,370
Occupancy	50%	62%	71%	82%
Nightly Rate	$138	$165	$207	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Juniper House near Poughkeepsie & New Paltz	$40,120	$224	46%	2	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (56)
South Hayloft in New Paltz, lovely restored barn	$29,311	$94	82%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (372)
New Paltz 19th cent. Restored Barn - North Hayloft	$42,964	$144	79%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (369)
Cloud House -2 Bd & 2 baths in New Paltz	$38,387	$192	49%	2	2	2	$150	❌	❌	❌	N / Y	⭐️ 5 (18)
Charming farmhouse in Highland	$45,737	$152	81%	2	1.5	2	$60	❌	❌	❌	N / N	⭐️ 5 (21)
Cozy and convenient home in New Paltz with yard	$39,151	$233	45%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (69)
Blue Horizon Retreat (New Paltz)	$43,357	$180	64%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (68)
Rustic Hudson R. home with firepit/bar/billiard	$23,081	$119	49%	2	1	1	$60	✅	❌	✅	N / Y	⭐️ 5 (90)
Cozy ranch near FDR Historical Site	$38,435	$143	71%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (508)
Second Floor Railway Apartment	$29,949	$141	57%	2	1	2	$89	❌	❌	✅	Y / Y	⭐️ 5 (113)
Cozy Historic Piersaull House - Charming & Quirky!	$32,693	$156	55%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (102)
Stone House 1807. Comfort, Peace and Nature.	$99,150	$301	90%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (542)
2 Bedroom retreat, 3 mins to town	$35,054	$114	79%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (129)
Airy & Private Escape on Mountain Rest Road Pool	$28,612	$91	81%	2	1.5	2	$60	✅	❌	✅	N / Y	⭐️ 5 (350)
1890 Modern Industrial FarmhouseViews/Rail Trail	$55,000	$234	62%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (215)
The Grove: beautiful two bedroom home	$29,833	$130	61%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (178)
Welcome to The Boathouse! Waterfront/Boats/Hot tub	$57,877	$181	84%	2	1	2	$70	❌	✅	✅	Y / Y	⭐️ 5 (244)
1875 School House	$37,439	$176	55%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
Vintage Farmhouse in the heart of Hudson Valley	$73,333	$189	100%	2	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
2 bedrooms with private bathroom in town!	$39,996	$156	69%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (233)
Private Apartment - modern, clean & cozy!	$27,595	$190	38%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.8 (120)
Peaceful, Serene Country House with Outdoor Pool.	$83,280	$273	83%	2	2	3	$160	✅	❌	✅	Y / Y	⭐️ 5 (46)
Charming home near Walkway Over The HUDSON	$39,802	$148	70%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (347)
Under the walkway near the train in Little Italy	$40,470	$165	66%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (87)
1889 House 2nd floor apartment	$28,404	$150	51%	2	1	2	$93	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
1889 House 1st floor apartment	$34,545	$150	62%	2	1	2	$93	❌	❌	❌	Y / Y	⭐️ 4 (9)
La Petite Maison des Bois	$33,977	$165	54%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (104)
Peaceful and Private Boutique Apartment Pool	$36,584	$131	73%	2	1	2	$60	✅	❌	✅	N / Y	⭐️ 5 (315)
Cozy modern house, perfect for Catskills adventure	$31,301	$202	41%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Ukihaus Hudson: Enchanting Hudson Valley A-Frame	$50,318	$229	55%	2	2	2	$192	❌	❌	✅	Y / Y	⭐️ 5 (39)
Blue Spruce Cottage	$42,591	$168	68%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Serene & Spacious Getaway	$43,781	$167	70%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (98)
The Loft At Lincoln	$32,436	$129	67%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (118)
King bed \| Spacious Loft \| 2 level Apt	$20,798	$104	48%	2	1	1	$90	❌	❌	✅	N / Y	⭐️ 5 (75)
King Bed \| Private Parking \| Strong WiFi	$21,621	$85	63%	2	1	2	$96	❌	❌	❌	N / Y	⭐️ 5 (102)
2BR\|2 Queen Beds\|Balcony\|Parking\|Strong Wifi	$26,478	$125	51%	2	1	1	$85	❌	❌	✅	N / Y	⭐️ 5 (125)
2Br Private Victorian Apartment in City location o	$36,428	$269	37%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
The DeVita House Est. 1900	$37,092	$248	38%	2	1.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
Mossy Moody Cabin in High Falls, NY	$58,110	$228	65%	2	2	1	$165	❌	✅	❌	Y / Y	⭐️ 5 (83)

Return Metrics

34.07% 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)	$29,556	$59,113	$88,669	$118,226	$147,782	$295,565	$886,695
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999	$279,999
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$390,056	$430,428	$471,124	$512,154	$553,528	$765,935	$1,736,237

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.07%

Cap Rate

9.43%

Return on Investment

58.79%

854 New Paltz Rd Highland, New York, 12528

2 bed • 1 bath • 5 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

116

Airbnb Investor Score

-$644

Annual Profit

9.4%

Cap Rate

34.1%

Cash on Cash

$53,680

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 56% occupancy.Projected nightly rate is $177/night at 62% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$40,726

Avg annual revenue

62%

Avg occupancy rate

$177

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

$45k

$70k

$100k

$29,557

Profit

Revenue

$53,680

Operating Expenses

$20,658

Operating Income

$33,022

Mortgage & Taxes

$3,465

Profit (Cash Flow)

$29,557

$76,250

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,250

Total

$76,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.07%

Cap Rate

9.43%

Return on Investment

58.79%

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

$18,900

Deductible property tax

$3,465

Your total deduction

$28,413

Your adjusted annual income

$150,000 - $28,413 = $121,587

Taxes on $121,587 (30%)

$36,476

Your old tax bill

$45,000

Your new tax bill

$36,476

Estimated tax savings

$8,524

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:

10.5 sqft

Year built:

1900

Size:

1,596 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10.5 sqft

Building area: 1,596 sqft

Garage: Yes

Heating: Hot water

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: Garage, Carport

Amenities: None

Price per square foot: $122

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3200087.0010001020.0000000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $234,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Highland Middle School with 5/10 star rating
High School: Highland High School with 7/10 star rating