Country Rd Callicoon, New York, 12723
3 bed • 2 bath • 6 guests
Est. $2,398/mo

Inquire about this property
Contact Agent
$194,200
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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: -