BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Country Rd, Callicoon, NY, 12723

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Annual Revenue

$88,995

Profit (Cash Flow)

$30,018

Cap Rate

12.7%

Annual Revenue

$88,995

AirDNA projects $249/night at 62% occupancy ($56,386). Airbtics projects $245/night at 51% occupancy ($45,637). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $393 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,149$40,282$65,548$92,777
Occupancy35%46%63%78%
Nightly Rate$195$230$273$308

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Chic Cabin on Callicoon Creek

No image available

$67,631
$204
88%
312$100❌✅✅N / Y⭐️ 5 (324)
Fern House: a Modern Catskills Creekside Cabin

No image available

$83,604
$286
78%
322$199❌❌❌Y / Y⭐️ 5 (34)
Quaint and Private 1870 Farmhouse

No image available

$32,326
$192
46%
312$0❌❌✅Y / Y⭐️ 5 (11)
Creekside Jeffersonville Country House

No image available

$23,920
$183
34%
332$150❌❌❌Y / Y⭐️ 4.8 (72)
Log Cabin * Hot Tub * Sauna * 4.6 mi. Bethel Woods

No image available

$89,340
$279
87%
333$150❌✅❌Y / Y⭐️ 5 (129)
Baineswood Manor

No image available

$73,715
$213
93%
312$100❌✅✅Y / Y⭐️ 4.9 (145)
Private, Elegant Chalet w/ A Breathtaking View

No image available

$42,965
$271
42%
332$100❌❌✅Y / Y⭐️ 5 (90)
Charming Farmhouse on 1/2 acre, w/creek access

No image available

$88,189
$222
100%
322$295❌❌❌Y / Y⭐️ 5 (27)
Peaceful three bedroom home with fireplace

No image available

$45,138
$195
61%
332$150❌❌✅Y / Y⭐️ 4.9 (23)
Modern Catskills Oasis - Built for Work & Play

No image available

$51,445
$251
56%
332$0❌❌❌Y / Y⭐️ 5 (44)
Secluded oasis nestled in nature

No image available

$34,912
$171
44%
312$250❌❌❌Y / Y⭐️ 5 (8)
The PA Pondhouse

No image available

$115,251
$528
59%
333$195❌❌✅Y / Y⭐️ 5 (34)
Modern Farmhouse Nestled in the Catskills

No image available

$39,750
$257
40%
321$125❌❌❌Y / Y⭐️ 5 (51)
Camp Callicoon

No image available

$45,618
$164
74%
322$150❌❌✅Y / Y⭐️ 5 (35)
Chez Cochecton - Spacious Cottage in the Catskills

No image available

$32,771
$136
63%
322$200❌❌✅Y / Y⭐️ 5 (79)
The River Queen

No image available

$46,531
$195
63%
322$130❌✅✅Y / Y⭐️ 4.8 (78)
❤ of Downtown | Pvt Woods | Full Kitch | 2 Porches

No image available

$36,534
$217
46%
321$100❌❌❌Y / Y⭐️ 5 (70)
House on Callicoon Upper Main St

No image available

$60,847
$475
35%
322$0❌❌✅Y / Y⭐️ 4.9 (10)
Newly Renovated Catskills House

No image available

$29,048
$174
39%
322$100❌❌✅Y / Y⭐️ 4.8 (23)
Wabi Sabi Home on 15 Ac+Pvt Stream by Bethel Woods

No image available

$38,720
$194
48%
322$185❌❌✅Y / Y⭐️ 5 (94)
Milanville Cabin w/ Fire Pit, 1 Mi to River!

No image available

$46,167
$334
35%
322$258❌❌✅Y / Y⭐️ 5 (11)
Mid-Century Modern House with Fireplace & Hot-Tub

No image available

$54,989
$221
65%
322$150✅✅❌Y / Y⭐️ 5 (176)
Secluded Modern Cabin in the Woods

No image available

$67,870
$306
57%
322$250❌❌❌Y / Y⭐️ 5 (11)
Callicoon Creek Cape w Pool + Hot Tub

No image available

$31,939
$246
34%
322$125✅✅✅Y / Y⭐️ 4.5 (91)
Cozy Catskills Farmhouse

No image available

$53,041
$393
36%
322$175✅❌✅Y / Y⭐️ 4.9 (66)
Wooded Waters, 9 acres on Callicoon Creek

No image available

$71,986
$273
66%
322$250❌❌✅Y / Y⭐️ 5 (35)
Old Campbell Place: Peaceful cabin with hot tub

No image available

$28,366
$239
30%
312$150❌✅✅Y / Y⭐️ 5 (10)
Sweeping Mountain View From Catskills Farm Retreat

No image available

$32,265
$135
61%
322$50❌❌❌Y / Y⭐️ 4.8 (252)
Nature escape. Hot tub, sauna, activities & shops

No image available

$60,754
$233
69%
322$175❌✅✅Y / Y⭐️ 5 (72)
Riverside Dog Friendly Retreat @ Pond and Perch

No image available

$59,057
$204
71%
321$250❌❌✅Y / Y⭐️ 5 (51)
Peace AND Style: Hot Tub/Fire Pit/Fully Renovated

No image available

$31,609
$228
36%
322$110❌✅❌Y / Y⭐️ 5 (37)
Hankins Nest - a modern escape

No image available

$57,953
$273
58%
332$0❌❌❌Y / Y⭐️ 5 (8)
Ro House - A Modern Cabin w/ Hot Tub!

No image available

$38,126
$256
38%
322$125❌✅❌Y / Y⭐️ 5 (49)
Maple House Picturesque Catskills Getaway +Hot Tub

No image available

$36,246
$274
35%
322$190❌✅✅Y / Y⭐️ 4.9 (93)
Kenoza Creekside Cottage

No image available

$35,792
$202
44%
322$100❌❌✅Y / Y⭐️ 4.8 (20)
Secluded and Relaxing Home in Bethel

No image available

$51,817
$286
47%
321$99❌❌✅Y / Y⭐️ 4.5 (73)

Return Metrics

24.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30,017$60,035$90,052$120,070$150,087$300,175$900,525
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$400,000$400,000$400,000$400,000$400,000$400,000$400,000
Down Payment$100,000$100,000$100,000$100,000$100,000$100,000$100,000
Property Appreciation$15,000$30,450$46,363$62,754$79,637$171,958$713,631
Total Return$545,017$590,485$636,416$682,824$729,724$972,133$2,114,157

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.3%

Cap Rate

12.74%

Return on Investment

40.42%

property-location

Country Rd Callicoon, New York, 12723

3 bed • 2 bath • 6 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$194,200

Zestimate

137

Airbnb Investor Score

$30,017

Annual Profit

12.7%

Cap Rate

24.3%

Cash on Cash

$88,995

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $249/night at 62% occupancy ($56,386.36). Airbtics projects $245/night at 51% occupancy ($45,637).

Top 33% of comparables

Top 6% 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.

$47,841

Avg annual revenue

51%

Avg occupancy rate

$245

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

$15k

$45k

$80k

$115k

Sign up to see the data on 40 all comparables

$30,018

Profit

Revenue

$88,995

Operating Expenses

$25,249

Operating Income

$63,746

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$30,018

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Strong

1.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.3%

Cap Rate

12.74%

Profit (Cummulative)

$30,018

$400,000

$8,500

$15,000

$0

Total Gain

$49,930

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

$23,731

Deductible property tax

$4,950

Your total deduction

$78,767

Your adjusted annual income

$150,000 - $78,767 = $71,233


Taxes on $71,233 (30%)

$21,370

Your old tax bill

$45,000

Your new tax bill

$21,370


Estimated tax savings

$23,630

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:

218,236 sqft

Year built:

-

Size:

-

Type:

LAND

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Residential - Vacant Land
  • Stories: -
  • Lot size: 218,236 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: 04 - FARM
  • Land Use: Residential
  • Parcel Number: 482600 25.B-1-13
  • Flood Zone: No

Tax Info

  • Year Assessed: 2021
  • Assessed Value: $26,000
  • County Est. Land Value: $44,828
  • Assessed Land Value: $26,000
  • County Est. Structure Value: -
  • Market Estimate: -