515 Crescent Ave Saratoga Springs, New York, 12866
2 bed β’ 1 bath β’ 6 guests
Est. $1,373/mo

This property is for sale!
Contact Agent
$61,964
Annual Revenue
BNBCalc predicts this property will get $450 per night with 54% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.
Top 54% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$88,593
Avg annual revenue
54%
Avg occupancy rate
$450
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$90k
$130k
$180k
Sign up to see the data on 15 all comparables
$18,444
Profit
Revenue
$61,964
Operating Expenses
$21,735
Operating Income
$40,228
Mortgage & Taxes
$21,785
Profit (Cash Flow)
$18,444
$37,743
Cash Investment
Down Payment
$22,904
Renos & Furnishing
$6,250
Closing Costs
$8,589
Total
$37,743
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
48.86%
Cap Rate
14.05%
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
$15,626
Deductible property tax
$2,834
Your total deduction
-$11,529
Your adjusted annual income
$150,000 - -$11,529 = $161,529
Taxes on $161,529 (30%)
$48,459
Your old tax bill
$45,000
Your new tax bill
$48,459
Estimated tax savings
-$3,459
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:
13,068 sqft
Year built:
1952
Size:
535 sqft
Type:
OTHER
Parking:
-
Heating:
YES
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Seasonal, Cabin, Vacation Residence
- Stories: 1
- Lot size: 13,068 sqft
- Building area: 535 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RR1
- Land Use: Residential
- Parcel Number: 411589 179.4-2-16
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: $81,000
- County Est. Land Value: $123,654
- Assessed Land Value: $64,300
- County Est. Structure Value: $32,115
Market Estimate: -
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
07/22/22 | $300,000 | 0% | Shelly Park Llc |
Ownership
- Name: Shelly Park Llc
- Owner Occupied: No
- Owner Mailing Address: 335 Brownville Rd, Saratoga Springs, Ny 12866
- Years Owned: 22
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No