BNBCalc.com Investment Analysis Report of 104 Hunter Ln, Lanesville, NY, 12450

8 bed • 5 bath • 24 guests • $799,000

BNB

Calc

Return Metrics

18.96% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.96%

Cap Rate

11.18%

Return on Investment

34.64%

Annual Revenue

$150,663

AirDNA projects $1,250/night at 33% occupancy ($150,663). Airbtics projects $736/night at 40% occupancy ($107,527). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$49,955$86,023$144,160$292,500
Occupancy30%39%46%57%
Nightly Rate$447$589$838$1,380

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lakefront House just 3 min. to Hunter Mountain
$288,622
$2,008
39%
76162$500✅✅❌N / Y⭐️ 5 (91)Profile

B

Luxurious Lakefront Lodge Next to Ski, Town, Beach
$230,259
$1,594
39%
97162$500❌✅✅N / Y⭐️ 4.9 (80)Profile

C

AK Lodge- 9 BR VILLA JUST FOR YOU AND YOUR FAMILY
$101,218
$788
34%
910162$450✅✅✅N / N⭐️ 4.8 (44)Profile

D

Maple Lodge - Luxury Cabin, Kid-Friendly
$53,026
$241
55%
74143$500❌❌✅N / Y⭐️ 5 (92)Profile

E

Lake&Hunter Ski Resort Luxury House/Hot Tub, Sauna
$84,820
$430
52%
74163$295✅✅✅N / Y⭐️ 5 (77)Profile

Operating Expenses

Monthly Expenses

$5,108

Annual Expenses

$61,296

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,881

Property Insurance

$150

HOA

$0

Landscaping

$75

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,256

Management & Platform Fees

$2,837

Platform Fee (i.e. Airbnb)

$377

Property Manager Fee

$2,461

Mortgage & Taxes

Monthly Mortgage & Tax

$4,238

Annual Mortgage & Tax

$50,856

Downpayment

Purchase Price

$799,000

Percent Down

20%

Total Downpayment

$159,800

Total Loan Amount

$639,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,832

Property Tax Yearly

Property Tax Yearly

0.61%

Property Tax Monthly

$406

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

$37,921

Deductible property tax

$4,874

Est. Depreciation Value

$380,311

Profit on this property

$89,367

Your total deduction

$333,739

So, your new taxable income is your previous income minus your total deduction ($150,000 - $333,739)

-$183,739

Your old tax bill

$45,000

Your new tax bill

-$55,122

Estimated tax savings

$100,122

property-location

104 Hunter Ln Lanesville, New York, 12450

8 bed • 5 bath • 24 guests

Purchase Price

Est. $3,832/mo

Agent

Inquire about this property

Contact Agent

$405,600

Zestimate

112

Airbnb Investor Score

$38,510

Annual Profit

11.2%

Cap Rate

19.0%

Cash on Cash

$150,663

Annual Revenue

BNBCalc predicts this property will get $736 per night with 40% occupancy, putting it in the top 50% 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

18.96%

Cap Rate

11.18%

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

$37,921

Deductible property tax

$4,874

Your total deduction

$74,549

Your adjusted annual income

$150,000 - $74,549 = $75,451

Taxes on $75,451 (30%)

$22,635

Your old tax bill

$45,000

Your new tax bill

$22,635

Estimated tax savings

$22,365

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