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 Orchard St, Auburn, NY, 13021

1 bed • 1 bath • 1 guests • $73,800

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$25,209

Profit (Cash Flow)

$3,274

Cap Rate

11.2%

Annual Revenue

$25,209

AirDNA projects $203/night at 34% occupancy ($25,209). Airbtics projects $139/night at 55% occupancy ($27,922). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 34% occupancy rate, $203 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,956$26,766$39,509$67,138
Occupancy41%55%67%84%
Nightly Rate$109$128$155$210

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
Historic district, cozy studio, downtown
$11,598
$89
31%
111$100❌❌✅N / Y⭐️ 4.8 (180)
Beautiful Historical Stay
$21,235
$83
65%
111$45❌❌✅N / Y⭐️ 4.8 (153)
Contemporary and cozy flat, w/ fireplace & balcony
$19,977
$103
50%
112$50✅❌✅N / Y⭐️ 5 (71)
Sunset House- Beautiful Home with Gorgeous Vistas
$62,049
$245
67%
122$100❌❌✅Y / Y⭐️ 5 (97)
Prison City Lofts [1]
$43,133
$154
70%
111$75❌❌❌Y / Y⭐️ 4.9 (104)
Heart of Historic Finger Lakes! Fireplace, balcony
$24,172
$103
62%
112$45✅❌✅N / Y⭐️ 4.9 (80)
Waterfront Garden Level Apartment
$28,176
$88
84%
112$50❌❌❌Y / Y⭐️ 4.8 (159)
Dog-Friendly Vacation Rental: 3 Mi to Owasco Lake!
$27,602
$163
44%
112$88❌❌✅Y / Y⭐️ 4.5 (7)
Cozy Studio, historic downtown, pet friendly
$16,558
$84
49%
111$100❌❌✅N / Y⭐️ 4.8 (207)
1 BR Cottage on Skaneateles Lake 400 sq ft
$38,258
$182
54%
111$50❌❌❌Y / Y⭐️ 5 (520)
Cozy 1 Bedroom, 2 Bed Apartment in Auburn, NY
$38,430
$105
100%
111$0❌❌❌N / N⭐️ 4.9 (12)
1 Bdrm Pet friendly Rental/ Walkable to Village
$47,134
$207
58%
112$100❌❌✅N / Y⭐️ 4.9 (77)
Lakefront* Cayuga Cottage*Hot tub
$64,800
$290
58%
112$150❌✅❌Y / Y⭐️ 5 (61)
Large Upper 1 bedroom apartment, pet friendly
$9,165
$98
20%
111$90❌❌✅N / Y⭐️ 4.9 (139)
Joe’s Landing
$19,925
$127
39%
112$50❌❌❌N / N⭐️ 4.8 (16)
Hidden Gem - No Pets
$39,857
$149
72%
112$85❌❌❌Y / Y⭐️ 4.8 (12)
Somewhere in time, in wine country
$14,441
$115
33%
112$50❌❌❌N / Y⭐️ 4.8 (63)
Awesome 1 Bed Apartment in the Heart of Downtown
$9,493
$124
19%
112$55❌❌❌Y / Y⭐️ 4.8 (74)
Tiny house w/ views, local amenities and charm.
$23,895
$156
41%
111$20❌❌✅N / Y⭐️ 5 (50)
1 bdrm apt, clean, quiet, No cleaning fees
$17,440
$102
44%
112$40❌❌✅Y / Y⭐️ 5 (92)
Cozy Waterfront Cottage
$76,221
$242
85%
112$75❌❌❌Y / Y⭐️ 5 (12)
Quiet Country Loft
$28,935
$134
59%
112$0❌❌❌N / Y⭐️ 5 (180)
Owasco Loft Efficiency Apartment
$29,212
$120
65%
112$35❌❌❌N / Y⭐️ 5 (43)
Loft Apt Downtown Seneca Falls
$51,097
$161
84%
111$60❌❌❌N / Y⭐️ 5 (48)
Historic New Loft!!- Only 5 miles from Skaneateles
$40,824
$169
66%
1121$0❌❌❌Y / Y⭐️ 5 (6)
the greenhouse
$12,162
$130
25%
121$27❌❌✅Y / N⭐️ 5 (12)
Seneca at Red Brick Manor-NO Cleaning Fee-King Bed
$22,956
$112
56%
112$0❌❌❌N / Y⭐️ 5 (131)
Pond overlook studio barn apartment (i.e. Willow)
$10,487
$135
19%
111$100❌❌✅N / Y⭐️ 4.8 (14)
The George Washington Suite
$21,265
$130
44%
111$20❌❌❌N / Y⭐️ 5 (73)
Special Skaneateles farm apt. (i.e. the granary)
$21,488
$126
41%
112$145❌❌❌N / N⭐️ 4.8 (147)
Charming Barn apt/Skaneateles farm. 140 acres.
$19,188
$111
40%
112$120❌❌✅N / N⭐️ 4.7 (367)
Concord for Couples-NO Cleaning Fee-King Bed
$15,166
$125
31%
112$50❌❌❌N / Y⭐️ 4.9 (48)
3's A Charm Carriage-relax after a day of fun
$41,801
$141
81%
111$0❌❌❌Y / Y⭐️ 5 (73)
Sunny Mid Century Cottage
$31,673
$112
72%
112$50❌❌❌N / Y⭐️ 5 (206)
Beautiful, Spacious & Quiet Country Stay
$20,890
$60
89%
111$50✅❌✅Y / Y⭐️ 4.8 (169)
Little Cottage House
$31,575
$126
67%
112$50❌❌✅N / Y⭐️ 5 (41)
Finger Lakes Vacation Rental in Downtown Auburn!
$37,552
$135
76%
112$0❌❌✅Y / Y⭐️ 0 (0)
Owasco Lake Cabin With Stunning Sunset Views
$47,063
$249
50%
113$100❌❌❌Y / Y⭐️ 5 (17)
1 Bedroom Flat in Historic District
$22,364
$130
47%
112$0❌❌✅N / N⭐️ 4.8 (11)
Cozy cabin on the river access to Cayuga Lake
$25,376
$155
43%
112$70❌❌✅Y / Y⭐️ 4.8 (22)

Return Metrics

15.42% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,273$6,547$9,820$13,094$16,368$32,736$98,209
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$725$1,494$2,311$3,179$4,100$9,631$59,040
Down Payment$14,760$14,760$14,760$14,760$14,760$14,760$14,760
Property Appreciation$2,214$4,494$6,843$9,262$11,754$25,381$105,331
Total Return$20,972$27,296$33,736$40,296$46,983$82,509$277,341

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.42%

Cap Rate

11.18%

Return on Investment

29.27%

property-location

Orchard St Auburn, New York, 13021

1 bed • 1 bath • 1 guests

Est. $354/mo

Agent

Inquire about this property

Contact

test at Test

$73,800

Zestimate

$25,209

Annual Revenue

BNBCalc predicts this property will get $139 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Top 83% of comparables

Top 11% 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.

$29,615

Avg annual revenue

55%

Avg occupancy rate

$139

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

$10k

$30k

$55k

$75k

Sign up to see the data on 40 all comparables

$3,274

Profit

Revenue

$25,209

Operating Expenses

$16,957

Operating Income

$8,252

Mortgage & Taxes

$4,978

Profit (Cash Flow)

$3,274

$21,224

Cash Investment

Down Payment

$14,760

Renos & Furnishing

$4,250

Closing Costs

$2,214

Total

$21,224

DSCR Ratio

Strong

1.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.42%

Cap Rate

11.18%

Profit (Cummulative)

$3,274

$725

$4,250

$2,214

$0

Total Gain

$6,213

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

$3,503

Deductible property tax

$731

Your total deduction

$4,624

Your adjusted annual income

$150,000 - $4,624 = $145,376


Taxes on $145,376 (30%)

$43,613

Your old tax bill

$45,000

Your new tax bill

$43,613


Estimated tax savings

$1,387

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com