305 E Maple Ave Newark, New York, 14513-1852
4 bed β’ 2 bath β’ 12 guests
Est. $1,327/mo

Inquire about this property
Contact
test at Test
$276,700
Zestimate
$53,234
Annual Revenue
BNBCalc predicts this property will get $374 per night with 49% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 63% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$66,655
Avg annual revenue
49%
Avg occupancy rate
$374
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$155k
Sign up to see the data on 40 all comparables
$13,969
Profit
Revenue
$53,234
Operating Expenses
$20,600
Operating Income
$32,634
Mortgage & Taxes
$18,665
Profit (Cash Flow)
$13,969
$74,141
Cash Investment
Down Payment
$55,340
Renos & Furnishing
$10,500
Closing Costs
$8,301
Total
$74,141
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.84%
Cap Rate
11.79%
STR 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 est deduction will be...
Deductible mortgage interest
$13,132
Deductible property tax
$2,739
Your total deduction
$23,091
Your adjusted annual income
$150,000 - $23,091 = $126,909
Taxes on $126,909 (30%)
$38,073
Your old tax bill
$45,000
Your new tax bill
$38,073
Estimated tax savings
$6,927
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
8,712 sqft
Year built:
1900
Size:
2,986 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 3
- Lot size: 8,712 sqft
- Building area: 2,986 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R1
- Land Use: Residential
- Parcel Number: 542001 68110-06-437780
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $121,300
- County Est. Land Value: $20,469
- Assessed Land Value: $13,100
- County Est. Structure Value: $169,062
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
12/15/22 | $215,000 | 100% | Brett Eaker, Dana Eaker |
Ownership
- Name: Brett Eaker
- Owner Occupied: No
- Owner Mailing Address: 305 E Maple Ave, Newark, Ny 14513
- Years Owned: 20
- Home Equity: -
- Mortgage Balance Remaining: $215,000
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No