305 E Maple Ave Newark, New York, 14513-1852
4 bed • 2 bath • 12 guests • $276,700
$276,700
Zestimate
Est. $1,327/mo
Annual Revenue
$53,234
Profit (Cash Flow)
$13,974
Cap Rate
11.8%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $275/night at 53% occupancy ($53,234) Airbtics projects $374/night at 49% occupancy ($66,935)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$53,234
$53,234
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$66,855 | $449 | 39% | 4 | 3 | 12 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (31) | Profile | |
$79,469 | $531 | 39% | 4 | 4 | 9 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (31) | Profile | |
$92,865 | $444 | 54% | 4 | 4 | 8 | 3 | $295 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (19) | Profile | |
$67,062 | $349 | 49% | 4 | 3 | 10 | 2 | $290 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (56) | Profile | |
$51,632 | $250 | 55% | 4 | 3 | 8 | 3 | $180 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (11) | Profile |
Return Metrics
18.84% 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
18.84%
Cap Rate
11.79%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$13,132
Deductible property tax
$2,739
Your total deduction
$36,957
Your adjusted annual income
$150,000 - $36,957 = $113,043
Taxes on $113,043 (30%)
$33,913
Your old tax bill
$45,000
Your new tax bill
$33,913
Estimated tax savings
$11,087
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com