BNBCalc.com Investment Analysis Report of 121 Eldredge St, Binghamton, NY, 13901

4 bed • 3 bath • 12 guests • $220,000

BNB

Calc

Return Metrics

-1.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.72%

Cap Rate

6.26%

Return on Investment

12.55%

Annual Revenue

$31,557

AirDNA projects $180/night at 48% occupancy ($31,557). Airbtics projects $292/night at 62% occupancy ($66,123). Airbtics predicts this property will perform in the 51% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$32,246	$42,557	$101,952	$157,216
Occupancy	49%	58%	80%	88%
Nightly Rate	$172	$192	$340	$479

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Convenient, Minimalist, 4 bedroom (5 beds), home	$41,634	$134	81%	4	2	6	2	$190	❌	❌	❌	N / Y	⭐️ 5 (42)	Profile
B Family Time	$38,226	$174	57%	4	2	9	2	$100	❌	❌	✅	N / Y	⭐️ 4.9 (19)	Profile
C Spacious Home in Johnson City, NY by BU, UHS & BCC	$61,513	$180	89%	4	2	8	1	$160	❌	❌	❌	N / Y	⭐️ 4.8 (16)	Profile
D "Charming Natural Cabin Near BU Relaxing Retreat!"	$54,278	$178	80%	4	2	8	2	$120	❌	❌	❌	N / Y	⭐️ 5 (69)	Profile
E Rivers Edge	$37,366	$191	50%	4	2	8	2	$200	❌	✅	✅	N / Y	⭐️ 5 (65)	Profile

Operating Expenses

Monthly Expenses

$1,482

Annual Expenses

$17,782

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$963

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$263

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

Property Manager Fee

Property Details

General Info

Lot size:

5,000 sqft

Year built:

1938

Size:

2,908 sqft

Type:

MFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
37 Doubleday St	4	2	2,430	0	1920	$31,000	-
33 Doubleday St	5	2	2,484	0	1869	$198,776	-
17 Way St	4	2	1,968	0	1920	$0	-
12 Birch St	4	2	2,292	0	1900	$135,150	4
9 Baltimore Ave	6	2	2,320	6,098	1955	$0	-
31 Evans St	4	2	2,184	0	1930	$0	-
11.5 Varick St	4	2	2,060	3,920	1900	$50,000	-
15 Gaylord St	5	2	1,648	0	1920	$175,000	-
24 Robinson St	-	-	2,434	0	1960	$0	63
10 Pleasant Ave	4	2	1,619	4,356	1925	$0	-

Property Details

MLS Status: N/A

Property Use: Triplex (3 Units, Any Combination)

Stories: -

Lot size: 5,000 sqft

Building area: 2,908 sqft

Garage: Yes

Heating: Forced air unit

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 030200 160.27-1-14

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $63,400

County Est. Land Value: $44,127

Assessed Land Value: $27,800

County Est. Structure Value: $56,508

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
09/28/20	$16,000	100%	Jks Home Improvement Llc
02/20/20	$0	0%	Brittany Clubbs
01/22/15	$2,500	100%	Brendan Barrett
01/12/99	$0	0%

Ownership

Name: Jks Home Improvement Llc

Owner Occupied: No

Owner Mailing Address: 2807 E Main St, Endicott, NY 13760

Years Owned: 51

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

121 Eldredge St Binghamton, New York, 13901

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

$29,600

Zestimate

Airbnb Investor Score

-$1,057

Annual Profit

6.3%

Cap Rate

-1.7%

Cash on Cash

$31,557

Annual Revenue

BNBCalc predicts this property will get $292 per night with 62% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

20 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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.72%

Cap Rate

6.26%

Return on Investment

12.55%