BNBCalc Short Term Rental Rental Arbitrage Analysis 5660 Round Schoolhouse Rd, Hector, NY, 14841

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$46,021

Profit (Cash Flow)

$4,854

Cash on Cash Return

58.1%

Annual Revenue

$46,021

AirDNA projects $364/night at 46% occupancy ($61,156). Airbtics projects $292/night at 56% occupancy ($59,724). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,490	$58,161	$84,160	$126,896
Occupancy	47%	57%	64%	78%
Nightly Rate	$233	$274	$352	$430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Storybook Cottage for Winter Getaway!	$37,989	$294	34%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (170)
Finger Lakes Winery Farmhouse	$49,133	$195	67%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (84)
Burdett Home with a View. Perfect location.	$57,623	$192	82%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (390)
Elegant Historic Barn on Seneca Lake Wine Trail!	$77,184	$322	64%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (268)
A-Frame w/Pool, Hot Tub, & Lake Access-Smith Park	$82,480	$284	76%	3	3	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (17)
Sunrise at the Sawmill - Couples Retreat!	$75,115	$346	59%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
Chateau cabin with hot tub, pool table, lake view	$69,069	$376	50%	3	4	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (87)
Castello at Castle Point, cabin with lake view!	$63,271	$381	45%	3	4	2	$260	✅	✅	❌	Y / Y	⭐️ 4.8 (91)
Pool \| Hot Tub \| Seneca Wine Trail \| FLX Wineries	$48,589	$156	83%	3	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (30)
Waterfront Home on Seneca Lake FLX Wine Trail	$117,032	$409	78%	3	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (78)
1800's Remodeled Rustic Farmhouse	$37,082	$127	79%	3	2	1	$55	❌	❌	✅	Y / Y	⭐️ 4.9 (42)
Gorgeous Lakeview Home on Seneca Wine Trail	$55,244	$260	56%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (97)
Spectacular Lake Views, Hot Tub-New Winedown Oasis	$86,455	$510	45%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (77)
Spacious Home by Finger Lakes & Watkins Glen!	$42,316	$192	57%	3	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Mi Casa tu Casa Lakeview Hot tub walk to wineries	$49,063	$252	52%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (33)
Peaceful Wine Country House in Burdett	$58,954	$262	61%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Chalet cabin on Seneca lake wine trail	$50,276	$247	55%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (49)
Luxury on Seneca Wine Trail, 3 King Beds and View	$73,695	$272	68%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (86)
The Hector Escape on the Seneca Lake Wine Trail	$59,557	$298	54%	3	1	3	$110	❌	✅	✅	Y / Y	⭐️ 5 (111)
Lakefront home Seneca Lake wine trail-Burdett	$95,826	$483	54%	3	3	3	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Finger Lakes Retreat: 3 Mi to Seneca & Keuka Lake	$27,740	$158	36%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Moonlight Bay on Seneca Lake with a hot tub.	$96,163	$302	87%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (242)
Himrod Vacation Rental 3 Mi to Seneca Lake!	$34,268	$193	37%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 5 (20)
Saw Mill Creek Guest House	$53,876	$230	64%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (117)
Finger Lakes Farm Retreat: Walk to Wineries!	$37,823	$201	49%	3	1	2	$202	❌	❌	✅	Y / Y	⭐️ 5 (42)
4 Season Creekside Lakefront Home in Heart of FLX	$102,508	$547	48%	3	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (51)
Enjoy beautiful views from Seneca Sunset's Deck!	$65,415	$277	64%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (105)
Charming 3BR ranch on horse farm with HOT TUB!	$80,154	$438	50%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (43)
Seneca lake home w/soaring lake views & dock	$97,669	$430	60%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (31)
Finger Lakes Retreat w/ Sunroom, Fire Pit & BBQ!	$33,740	$237	37%	3	2	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (26)
Seneca Lake View Retreat	$35,644	$243	39%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (22)
Whistlin’ Hill Farmhouse	$64,746	$234	75%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (70)
Wine Country Getaway	$33,657	$293	31%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (69)
Finger Lakes Farmhouse-perfect location with views	$61,256	$388	42%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (29)
Waterfront Cottage with Hot Tub - Starlight Cove	$79,473	$373	58%	3	2	3	$195	❌	✅	✅	Y / Y	⭐️ 4.9 (26)
The Riesling Ranch	$38,411	$178	58%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (133)
Newly remodeled pet-friendly home.	$35,326	$271	34%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (91)
Modern Forest Retreat Close to Ithaca/Watkins Glen	$51,584	$243	58%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (284)
The Bearded Lady-Cozy, 11AM Check-in, Dog Friendly	$67,321	$309	59%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (50)
Waterfront Cottage with Hot Tub on Seneca Lake FLX	$77,179	$295	70%	3	1	3	$165	❌	✅	❌	Y / Y	⭐️ 5 (35)

Return Metrics

58.13% 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)	$4,854	$9,708	$14,562	$19,416	$24,270	$48,540	$145,621
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	$4,854	$9,708	$14,562	$19,416	$24,270	$48,540	$145,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.13%

Payback Period Days

628

Return on Investment

58.13%

5660 Round Schoolhouse Rd Hector, New York, 14841

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$46,021

Annual Revenue

BNBCalc predicts this property will get $292 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$61,497

Avg annual revenue

56%

Avg occupancy rate

$292

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

$25k

$55k

$85k

$120k

$4,854

Profit

Revenue

$46,021

Operating Expenses

$17,983

Operating Income

$28,038

Net Effective Rent

$23,184

Profit (Cash Flow)

$4,854

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

58.13%

Payback Period Days

628