BNBCalc Short Term Rental Rental Arbitrage Analysis 87 Uptown Road, Ithaca, NY

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$44,085

Profit (Cash Flow)

$9,554

Cash on Cash Return

219.6%

Annual Revenue

$44,085

AirDNA projects $130/night at 63% occupancy ($29,913). Airbtics projects $135/night at 71% occupancy ($35,008). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,467	$29,956	$45,439	$88,556
Occupancy	60%	71%	85%	91%
Nightly Rate	$95	$112	$142	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Retreat Minutes from Cornell w/ Free Parking	$24,016	$95	67%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (217)
Private and Spacious Apartment	$28,177	$104	71%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (136)
Comfy, spacious, convenient apt.	$26,097	$109	64%	1	1	2	$30	❌	❌	❌	Y / N	⭐️ 5 (28)
Ithaca Falls Bar Apartment	$32,389	$103	83%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (393)
Ithaca Falls Quaint Apartment	$32,502	$112	77%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 4.5 (428)
Ithaca Falls View Apartment	$26,502	$95	71%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (146)
Fall Creek Studio Hideaway	$25,932	$73	95%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (68)
Chic Organic Hideaway in Ithaca	$36,891	$134	72%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (45)
Woodsy Escape w/ Private Balcony	$25,507	$70	90%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (66)
Lake View Nest	$23,408	$128	41%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (22)
Chic Cozy Hot Tub Downtown Getaway	$32,506	$102	86%	1	1	1	$40	❌	✅	❌	N / Y	⭐️ 5 (502)
The Cascadilla Flat - 1 BR Downtown	$32,969	$155	56%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (539)
Downtown 1 bedroom with plenty of street parking	$19,655	$62	78%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.5 (212)
"Urban Cabin" Apt in Town & Gorge	$28,905	$112	67%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (792)
Ithaca Ski Country Great Escape Mins to Cornell U	$36,357	$122	77%	1	1	1	$79	❌	❌	✅	N / Y	⭐️ 5 (355)
The Downtown Treehouse, Modern, Boho getaway for 2	$40,739	$151	71%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (192)
Scenic Cayuga lake cottage style home One bedroom	$38,056	$104	97%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (134)
Private 1 Bedroom Apartment - The Carriage House	$24,174	$90	71%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (97)
The Park Place House - Your Home Away from Home	$27,377	$162	44%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 5 (396)
Modern Studio with Views	$36,474	$125	78%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (58)
Newly Remodeled Fall Creek Gem - Upstairs	$31,647	$96	88%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (417)
Eclectic Downtown Apartment - Walk to Everything!	$45,376	$140	88%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (457)
Newly Remodeled Fall Creek Gem - Downstairs	$29,450	$96	82%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 5 (285)
Comfy 1 bdrm on Cayuga Lake	$19,867	$118	46%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (21)
Downtown Living 1 bedroom Walkable to Commons	$81,768	$257	86%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (69)
New studio, 5 min walk to DT	$30,019	$84	96%	1	1	1	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (142)
New Kitchen, Bathroom, Bedroom	$26,498	$83	85%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (102)
The Loft on Cornell Street: Walk to Campus!	$37,537	$154	65%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (27)
Newly Renovated Downtown Apartment	$50,089	$238	57%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (143)
Charming, Downtown and Conveniently Located	$34,304	$95	98%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (536)
Backyard Waterfall with Cayuga Lake Views!	$30,937	$121	68%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.5 (68)
Newly Furnished Apartment Downtown	$27,686	$77	91%	1	1	1	$68	❌	❌	❌	Y / Y	⭐️ 5 (144)
Cornell Grad Weekend in Tasteful, Quiet City Apt	$21,521	$308	18%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (66)
Welcome to your home away from home+all amenities!	$23,996	$112	56%	1	1	2	$40	❌	✅	❌	N / Y	⭐️ 5 (225)
Quiant 1B/1B Attic Studio- Walk to Cornell & Town!	$25,708	$114	60%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
Peaceful Getaway mins from Lake and City	$25,094	$104	64%	1	1	1	$27	❌	❌	✅	Y / Y	⭐️ 5 (352)
The Carriage House Suite at Inn on Columbia	$62,622	$290	59%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (3)
ModernPrivateComfortableHotTubGreat Location!	$26,605	$115	61%	1	1	2	$40	❌	✅	❌	Y / Y	⭐️ 5 (204)
Cozy Cayuga Heights 1-bedroom in-law apartment	$58,075	$324	48%	1	1	2	$40	❌	❌	❌	N / N	⭐️ 5 (3)
The Overlook at Ithaca - A Modern Lakeview Retreat	$87,814	$295	81%	1	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (85)

Return Metrics

219.63% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,553	$19,107	$28,661	$38,215	$47,769	$95,539	$286,617
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$9,553	$19,107	$28,661	$38,215	$47,769	$95,539	$286,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

219.63%

Payback Period Days

166

Return on Investment

219.63%

87 Uptown Rd Ithaca, New York, 14850

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Ithaca

Zoning

Laws

$44,085

Annual Revenue

BNBCalc predicts this property will get $135 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

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.

$34,381

Avg annual revenue

71%

Avg occupancy rate

$135

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

$40k

$65k

$90k

$9,554

Profit

Revenue

$44,085

Operating Expenses

$17,731

Operating Income

$26,354

Net Effective Rent

$16,800

Profit (Cash Flow)

$9,554

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

219.63%

Payback Period Days

166