BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 305 E Maple Ave

4 bed β€’ 2 bath β€’ 12 guests β€’ $276,700

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$53,234

Profit (Cash Flow)

$13,969

Cap Rate

11.8%

Annual Revenue

$53,234

AirDNA projects $275/night at 53% occupancy ($53,234). Airbtics projects $374/night at 49% occupancy ($66,934). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $275 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$36,945$67,581$108,863$149,917
Occupancy39%50%60%67%
Nightly Rate$250$357$479$589

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Clean and Peaceful House- walking trail, near town
$66,855
$449
39%
432$250❌❌❌Y / Y⭐️ 5 (31)
Farmhouse in Wine country!
$79,469
$531
39%
442$250❌❌❌Y / Y⭐️ 4.8 (31)
Historic 98: Game room, fire pit and dog friendly!
$92,865
$444
54%
443$295βŒβŒβœ…Y / Y⭐️ 4.9 (19)
Cityside Escape: Game Room, Fireplace & Fire Pit!
$67,062
$349
49%
432$290❌❌❌Y / Y⭐️ 5 (56)
Newly Renovated 4 Bedroom House
$51,632
$250
55%
433$180❌❌❌Y / Y⭐️ 5 (11)
Guest House with beautiful Seneca Lake views!
$154,529
$450
92%
452$100❌❌❌Y / Y⭐️ 5 (50)
Esten-Wahl Farm - Historic Landmark Victorian Home
$118,437
$474
67%
442$150βœ…βŒβœ…Y / Y⭐️ 5 (161)
GENEVA Renovated Craftsman that is sure to please
$46,877
$786
15%
431$200βŒβŒβœ…Y / Y⭐️ 5 (47)
Near Lake, Town, Restaurants, Skiing, Hotels
$72,867
$516
31%
433$350βœ…βŒβŒY / Y⭐️ 3 (1)
Canandaigua Farmhouse & Pool- Near Lake & CMAC
$114,909
$736
42%
431$150βœ…βŒβŒY / Y⭐️ 5 (86)
Long Ear Farm
$32,940
$425
20%
441$150❌❌❌Y / Y⭐️ 5 (17)
The Jacob Hall House
$108,219
$616
48%
432$0❌❌❌Y / Y⭐️ 5 (57)
Perfect Family Stay, Village Home in Palmyra
$47,078
$191
62%
422$175βŒβŒβœ…Y / Y⭐️ 4.9 (52)
Beautiful S. Main St. Historic Row House
$65,779
$634
28%
432$200❌❌❌Y / Y⭐️ 5 (10)
Pool House - 4 Bedroom pool home in Canandaigua
$78,285
$379
56%
433$50βœ…βŒβœ…Y / Y⭐️ 4.7 (36)
Four Season Country Home Finger Lakes, N.Y.
$47,638
$291
39%
421$200βœ…βŒβœ…Y / Y⭐️ 5 (208)
Gather HERE With Family & Friends! Cozy, fast WiFi
$45,202
$197
60%
423$125βŒβŒβœ…Y / Y⭐️ 4.8 (101)
The Kimestead - 0 EXTRA FEES! Right on Wine Trail!
$45,201
$247
50%
422$0❌❌❌Y / Y⭐️ 4.8 (211)
Relax to the Max(well)
$111,184
$366
83%
433$0❌❌❌Y / Y⭐️ 4.9 (9)
The View On Seneca: Hot tub, Fire pit & Air Hockey
$104,049
$506
53%
421$250βŒβœ…βŒY / Y⭐️ 4.8 (37)
DWTN Waterfront-Casino-Vineyards-New Design
$48,512
$209
59%
422$175βŒβŒβœ…Y / Y⭐️ 5 (59)
Spacious Gem of the city
$52,799
$239
57%
421$95❌❌❌Y / Y⭐️ 5 (87)
The Delancey: Historic, Stately, & Comfy Home
$49,386
$261
50%
422$105❌❌❌Y / Y⭐️ 4.9 (141)
Private Retreat | Hot Tub | Pet Friendly | FLX
$56,698
$214
66%
422$220βŒβœ…βœ…Y / Y⭐️ 5 (58)
Feels Like Home!
$53,020
$280
51%
422$120❌❌❌Y / Y⭐️ 4.9 (253)
Country home in Canandaigua
$39,493
$176
60%
422$100βŒβŒβœ…Y / Y⭐️ 5 (57)
Amazing Views! Butler Beachβ€” just 200 steps away!
$64,089
$250
65%
421$200βŒβŒβœ…Y / Y⭐️ 4.8 (202)
The Stay Place
$61,027
$397
42%
422$0βŒβŒβœ…Y / Y⭐️ 5 (30)
New - Inn on Main - 1st Floor Apartment
$71,646
$256
75%
423$125❌❌❌Y / Y⭐️ 5 (26)
Sunset Hour Cottage
$35,833
$293
33%
422$50❌❌❌Y / Y⭐️ 4.8 (14)
WB Camp House; within walking distance of downtown
$76,981
$316
63%
432$150❌❌❌Y / Y⭐️ 4.7 (50)
4BR dog-friendly home with deck & foosball
$20,145
$256
20%
432$256βŒβŒβœ…Y / Y⭐️ 4.2 (4)
Maxwell House
$69,778
$270
69%
422$100❌❌❌Y / Y⭐️ 4.9 (101)
The Great House: Large space for a memorable stay
$98,659
$586
46%
443$0❌❌❌N / Y⭐️ 4 (1)
HistoricalHome closeto Downtown
$47,294
$497
26%
432$175❌❌❌Y / Y⭐️ 5 (2)
Bay House
$55,480
$200
57%
443$400❌❌❌Y / Y⭐️ 0 (0)
The Romantic Cobblestone & Gardens
$29,765
$498
16%
422$40βœ…βŒβœ…Y / Y⭐️ 4.5 (2)
Sweet Retreat Finger Lakes
$55,821
$372
41%
432$0❌❌❌Y / Y⭐️ 4.6 (26)
The Hillside house
$25,543
$150
40%
432$175❌❌❌Y / Y⭐️ 4.8 (14)
Canalside Tranquility
$103,177
$431
63%
423$250βŒβœ…βŒY / Y⭐️ 5 (33)

Return Metrics

18.84% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$13,968$27,937$41,905$55,874$69,842$139,685$419,056
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$2,718$5,604$8,668$11,921$15,374$36,113$221,360
Down Payment$55,340$55,340$55,340$55,340$55,340$55,340$55,340
Property Appreciation$8,301$16,851$25,657$34,728$44,071$95,161$394,923
Total Return$80,327$105,732$131,571$157,863$184,628$326,300$1,090,679

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.84%

Cap Rate

11.79%

Return on Investment

33.7%

property-location

305 E Maple Ave Newark, New York, 14513-1852

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,327/mo

Agent

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

DSCR Ratio

Strong

1.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.84%

Cap Rate

11.79%

Profit (Cummulative)

$13,969

$2,718

$10,500

$8,301

$0

Total Gain

$24,988

STR 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

$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

DateSale Price% FinancedBuyer
12/15/22$215,000100%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