BNBCalc.com Investment Analysis Report of 101 Botti Dr, Lanesville, NY, 12450

3 bed • 2 bath • 8 guests • $470,600

BNB

Calc

Return Metrics

-13.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.42%

Cap Rate

3.41%

Return on Investment

2.62%

Annual Revenue

$34,194

AirDNA projects $302/night at 31% occupancy ($34,194). Airbtics projects $295/night at 39% occupancy ($42,021). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,997$36,710$64,137$96,249
Occupancy29%37%50%57%
Nightly Rate$217$262$339$444

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Newly Renovated Luxury Mountain Escape!
$32,922
$218
39%
3181$150❌❌❌N / Y⭐️ 5 (12)Profile

B

Mountaintop Lookout with Hot Tub under the Stars
$54,245
$229
60%
34102$225❌✅❌N / Y⭐️ 5 (146)Profile

C

Half Mile to Hunter w/ Views - Kaaterskill Kabin
$47,568
$293
41%
33102$250✅❌✅N / Y⭐️ 5 (70)Profile

D

Mountain pleasure home + 6 person hot tub
$37,564
$337
27%
3382$325✅✅✅N / Y⭐️ 4.9 (93)Profile

E

Family friendly townhouse minutes from Hunter Mtn
$28,611
$182
40%
33102$200✅✅❌N / Y⭐️ 4.7 (58)Profile

Operating Expenses

Monthly Expenses

$1,510

Annual Expenses

$18,125

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$985

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$285

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,645

Annual Mortgage & Tax

$31,740

Downpayment

Purchase Price

$470,600

Percent Down

20%

Total Downpayment

$94,120

Total Loan Amount

$376,480

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,257

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$388

Mortgage Insurance (PMI)

0%

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$22,335

Deductible property tax

$4,659

Est. Depreciation Value

$222,181

Profit on this property

$16,069

Your total deduction

$233,107

So, your new taxable income is your previous income minus your total deduction ($150,000 - $233,107)

-$83,107

Your old tax bill

$45,000

Your new tax bill

-$24,932

Estimated tax savings

$69,932

property-location

101 Botti Dr Lanesville, New York, 12450

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,257/mo

Agent

Inquire about this property

Contact Agent

$405,600

Zestimate

-48

Airbnb Investor Score

-$15,671

Annual Profit

3.4%

Cap Rate

-13.4%

Cash on Cash

$34,194

Annual Revenue

BNBCalc predicts this property will get $295 per night with 39% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.42%

Cap Rate

3.41%

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

$22,335

Deductible property tax

$4,659

Your total deduction

$81,719

Your adjusted annual income

$150,000 - $81,719 = $68,281

Taxes on $68,281 (30%)

$20,484

Your old tax bill

$45,000

Your new tax bill

$20,484

Estimated tax savings

$24,516

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