BNBCalc.com Investment Analysis Report of 3702 Edgewood Dr, Geneva, NY, 14456

2 bed • 1 bath • 6 guests • $126,900

BNB

Calc

Return Metrics

52.06% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

52.06%

Cap Rate

21.28%

Return on Investment

66.32%

Annual Revenue

$46,766

AirDNA projects $291/night at 44% occupancy ($46,765). Airbtics projects $223/night at 60% occupancy ($48,869). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$27,307	$38,338	$74,306	$118,913
Occupancy	47%	58%	69%	85%
Nightly Rate	$157	$178	$288	$376

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Beautiful view of Geneva Seneca lake	$61,875	$164	100%	2	2	4	3	$50	❌	❌	❌	N / Y	⭐️ 4.8 (38)	Profile
B New solar home close to both lake and downtown	$36,334	$228	43%	2	2	4	2	$50	❌	❌	❌	N / Y	⭐️ 5 (82)	Profile
C FLX Solar Powered Village/Tunnel to Seneca Lake!	$42,411	$162	69%	2	2	4	2	$150	❌	❌	❌	N / Y	⭐️ 4.9 (127)	Profile
D Solar Villa steps to lakefront and downtown	$35,965	$174	56%	2	2	4	2	$75	❌	❌	❌	N / Y	⭐️ 5 (114)	Profile
E cottage home: wine trail, sunset view, lake view.	$46,529	$179	67%	2	1	5	2	$155	❌	❌	❌	N / Y	⭐️ 5 (86)	Profile

Operating Expenses

Monthly Expenses

$1,647

Annual Expenses

$19,760

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,090

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$390

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$713

Annual Mortgage & Tax

$8,556

Downpayment

Purchase Price

$126,900

Percent Down

20%

Total Downpayment

$25,380

Total Loan Amount

$101,520

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$609

Property Tax Yearly

0.99%

Property Tax Monthly

$105

Mortgage Insurance (PMI)

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

$6,023

Deductible property tax

$1,256

Est. Depreciation Value

$43,430

Profit on this property

$27,006

Your total deduction

$23,702

So, your new taxable income is your previous income minus your total deduction ($150,000 - $23,702)

$126,298

Your old tax bill

$45,000

Your new tax bill

$37,889

Estimated tax savings

$7,111

3702 Edgewood Dr Geneva, New York, 14456

2 bed • 1 bath • 6 guests

Purchase Price

Est. $609/mo

Inquire about this property

Contact Agent

$126,900

Zestimate

289

Airbnb Investor Score

$18,450

Annual Profit

21.3%

Cap Rate

52.1%

Cash on Cash

$46,766

Annual Revenue

BNBCalc predicts this property will get $223 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

52.06%

Cap Rate

21.28%

Return on Investment

66.32%

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

$6,023

Deductible property tax

$1,256

Your total deduction

-$5,582

Your adjusted annual income

$150,000 - -$5,582 = $155,582

Taxes on $155,582 (30%)

$46,675

Your old tax bill

$45,000

Your new tax bill

$46,675

Estimated tax savings

-$1,675

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