BNBCalc.com Investment Analysis Report of 18 W Mitchell, Smallwood, NY, 12778

3 bed • 1 bath • 9 guests • $335,000

BNB

Calc

Return Metrics

11.76% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.76%

Cap Rate

10.37%

Return on Investment

26.73%

Annual Revenue

$49,933

AirDNA projects $279/night at 49% occupancy ($49,932). Airbtics projects $259/night at 47% occupancy ($44,461). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,399$40,459$73,123$104,990
Occupancy34%43%58%70%
Nightly Rate$180$247$332$390

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lake Front Catskills Lodge
$44,240
$318
36%
32122$180❌❌❌N / Y⭐️ 4.8 (170)Profile

B

Pet-Friendly Chalet:Fireplace/Game Room/Fire Pit
$40,618
$310
34%
3262$125❌❌✅N / Y⭐️ 4.9 (84)Profile

C

Cozy Cabin in the Catskills
$32,530
$170
43%
3283$175❌❌✅N / Y⭐️ 4.9 (46)Profile

D

Hot Tub, Playground, 3 Acres, and Much More!
$42,501
$138
74%
3261$125❌✅❌N / Y⭐️ 5 (198)Profile

E

Lakehouse, Sunset View, Big Deck, Hot Tub, Dogs OK
$48,561
$198
64%
32102$145❌✅✅N / Y⭐️ 5 (85)Profile

Operating Expenses

Monthly Expenses

$1,266

Annual Expenses

$15,193

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$701

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

18 W Mitchell Smallwood, New York, 12778

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,607/mo

Agent

Inquire about this property

Contact Agent

$386,800

Zestimate

78

Airbnb Investor Score

$10,031

Annual Profit

10.4%

Cap Rate

11.8%

Cash on Cash

$49,933

Annual Revenue

BNBCalc predicts this property will get $259 per night with 47% occupancy, putting it in the top 47% 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

11.76%

Cap Rate

10.37%