BNBCalc Short Term Rental Rental Arbitrage Analysis 61 Seneca St, Baldwinsville, NY, 13027

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$25,450

Profit (Cash Flow)

-$7,858

Cash on Cash Return

-123.8%

Annual Revenue

$25,450

AirDNA projects $119/night at 49% occupancy ($21,297). Airbtics projects $134/night at 66% occupancy ($32,302). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,633	$27,595	$47,828	$69,166
Occupancy	57%	66%	75%	84%
Nightly Rate	$90	$109	$167	$217

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely River Retreat	$74,565	$328	60%	2	1.5	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (59)
Traveler’s Stay near Clay	$27,811	$92	79%	2	1	2	$60	❌	❌	❌	Y / N	⭐️ 5 (32)
Quiet Country Cottage	$25,049	$118	58%	2	1	2	$0	❌	✅	✅	N / N	⭐️ 5 (47)
Clean getaway close to Fair and downtown!	$33,379	$160	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (470)
Cozy Cape 10 min to Destiny, Downtown Cuse and SU	$29,605	$113	67%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (175)
A stay at the 1850 Haines House on the Erie Canal	$29,785	$106	76%	2	1	1	$25	❌	❌	❌	N / N	⭐️ 5 (92)
Comfortable, Quiet and Private. Vintage Home	$16,920	$67	69%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (535)
Large 2 bedroom, 2 bath flat in Syracuse West Side	$30,671	$98	84%	2	2	1	$15	❌	❌	❌	N / Y	⭐️ 5 (142)
Freshly Remodeled Unit Near SYR	$24,157	$79	75%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (43)
Pace Della Mente Oneida River	$43,433	$294	40%	2	2	2	$65	❌	✅	✅	Y / Y	⭐️ 5 (72)
2 Bedroom Armory Square Condo	$43,810	$133	90%	2	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (141)
Perfect Blend of Convenience & Comfort Syracuse NY	$43,705	$148	78%	2	2.5	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (89)
Lovely 2-bedroom home in the heart of Syracuse	$25,536	$72	88%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (343)
Designer's Sprawling Penthouse. 2BR, 2.5 BA PH	$59,370	$249	63%	2	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (54)
Spacious upstairs apartment, Fulton, NY Unit #1	$13,798	$65	58%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (259)
Spacious downstairs, 2 bedroom apartment (ac)	$19,445	$77	69%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (145)
Quiet, upstairs, 2 bedroom apt in Fulton (ac)	$15,940	$65	67%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (107)
Lovely 2-bedroom rental unit in Syracuse area.	$20,743	$78	68%	2	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.8 (264)
Contemporary 2-bedroom apartment in Syracuse!	$27,234	$97	74%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (283)
Onieda River Getaway	$32,572	$141	60%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (28)
House with a view • Close to everything!	$50,233	$208	62%	2	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (52)
Vintage Charm & Modern Comfort	$20,685	$97	56%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (42)
In the heart of Syracuse Downtown	$32,509	$130	66%	2	1	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (127)
Lovely 2-BD Condo w/ Garage Space under Building	$37,442	$145	68%	2	1	3	$79	❌	❌	✅	Y / Y	⭐️ 5 (54)
Downtown Syracuse Condo above bars and restaurants	$29,132	$188	40%	2	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (125)
(D1) Elegant 2BDRM Close to SU & Downtown	$17,279	$84	53%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Syracuse home near SU, JMA Dome, and Downtown	$36,790	$159	57%	2	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy Cottage on Oneida River	$50,099	$239	55%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (22)
Designer's 2 Br -Huge Terrace - Best Armory Sq Loc	$41,513	$192	56%	2	1.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (96)
Palomino Suite at the Shades of Gray horse farm	$26,971	$124	58%	2	1	4	$60	❌	❌	❌	N / Y	⭐️ 4.5 (21)
La Gloria Second Floor	$27,179	$92	78%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (592)
(G2) Large 2 bdrm unit close to downtown Syracuse.	$16,105	$67	62%	2	1	2	$55	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
Comfy, Clean, Quiet Cicero Townhouse	$27,853	$98	74%	2	1.5	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (17)
Modern 2-Bedroom Executive Wi-Fi & Heated Floors	$34,275	$100	85%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (94)
Designer's Best 2BR, 2BA Loft -Prime Armory Sq Loc	$53,259	$215	66%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
Designer's 2-Br Armory Square Townhouse	$41,613	$191	56%	2	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (113)
Apt near Upstate, St Joes! 25% of for Medical Pers	$18,875	$96	52%	2	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.7 (96)
2 Bedroom Close to ESF/SU/Upstate G.	$28,881	$96	80%	2	1	2	$50	✅	❌	✅	Y / Y	⭐️ 5 (36)
Remodeled Unit Near SYR and Micron	$22,494	$83	70%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (31)
Cozy Riverfront House	$62,411	$203	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

-123.75% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,858	-$15,716	-$23,574	-$31,433	-$39,291	-$78,583	-$235,749
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	-$7,858	-$15,716	-$23,574	-$31,433	-$39,291	-$78,583	-$235,749

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-123.75%

Payback Period Days

Return on Investment

-123.75%

61 Seneca St 1 Baldwinsville, New York, 13027

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$25,450

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $119/night at 49% occupancy ($21,297.37). Airbtics projects $134/night at 66% occupancy ($32,302).

Occupancy Rate

Top 93% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$32,828

Avg annual revenue

66%

Avg occupancy rate

$134

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

$35k

$55k

$75k

-$7,858

Profit

Revenue

$25,450

Operating Expenses

$15,309

Operating Income

$10,142

Net Effective Rent

$18,000

Profit (Cash Flow)

-$7,858

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-123.75%

Payback Period Days