BNBCalc.com Investment Analysis Report of 14 Showers Rd, Tannersville, NY, 12485

3 bed • 1 bath • 6 guests • $376,700

BNB

Calc

Return Metrics

21.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

21.61%

Cap Rate

12.18%

Return on Investment

37.42%

Annual Revenue

$68,502

AirDNA projects $341/night at 55% occupancy ($68,501). Airbtics projects $302/night at 50% occupancy ($55,151). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$32,800$58,881$87,210$115,133
Occupancy39%51%62%74%
Nightly Rate$221$305$366$406

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Close to skiing and hiking, walk to main street
$24,879
$100
54%
3272$165✅❌✅N / Y⭐️ 4.8 (85)Profile

B

Romantic Chalet~ Hot Tub ~ Near Hunter Mountain
$46,034
$128
83%
3261$275❌✅✅N / Y⭐️ 5 (236)Profile

C

Ski & Mountain Cabin - 5 mins to Hunter Mountain!
$55,068
$359
37%
3382$165❌❌❌N / Y⭐️ 5 (21)Profile

D

Romantic getaway!3bdr/2bth-HotTub/Sauna/Fireplace!
$103,698
$358
76%
3261$179❌✅✅N / Y⭐️ 5 (85)Profile

E

Mountain Retreat with Hot Tub
$37,290
$203
48%
3262$175❌✅❌N / Y⭐️ 4.8 (39)Profile

Operating Expenses

Monthly Expenses

$1,882

Annual Expenses

$22,585

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,271

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$571

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,117

Annual Mortgage & Tax

$25,404

Downpayment

Purchase Price

$376,700

Percent Down

20%

Total Downpayment

$75,340

Total Loan Amount

$301,360

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,807

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$311

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

$17,879

Deductible property tax

$3,729

Est. Depreciation Value

$178,774

Profit on this property

$45,916

Your total deduction

$154,466

So, your new taxable income is your previous income minus your total deduction ($150,000 - $154,466)

-$4,466

Your old tax bill

$45,000

Your new tax bill

-$1,340

Estimated tax savings

$46,340

property-location

14 Showers Rd 2 Tannersville, New York, 12485

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,807/mo

Agent

Inquire about this property

Contact Agent

$376,700

Zestimate

125

Airbnb Investor Score

$20,512

Annual Profit

12.2%

Cap Rate

21.6%

Cash on Cash

$68,502

Annual Revenue

BNBCalc predicts this property will get $302 per night with 50% occupancy, putting it in the top 45% 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

21.61%

Cap Rate

12.18%

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

$17,879

Deductible property tax

$3,729

Your total deduction

$32,637

Your adjusted annual income

$150,000 - $32,637 = $117,363

Taxes on $117,363 (30%)

$35,209

Your old tax bill

$45,000

Your new tax bill

$35,209

Estimated tax savings

$9,791

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