BNBCalc.com Investment Analysis Report of 62 Buttermilk Falls Rd, Warwick, NY, 10990

2 bed • 1 bath • 4 guests • $46,478

BNB

Calc

Return Metrics

194.5% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

194.5%

Cap Rate

77.63%

Return on Investment

205.43%

Annual Revenue

$57,197

AirDNA projects $261/night at 60% occupancy ($57,197). Airbtics projects $240/night at 63% occupancy ($55,224). Airbtics predicts this property will perform in the 45% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$35,194$60,332$83,723$108,159
Occupancy48%66%80%88%
Nightly Rate$195$242$277$324

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Deer Trail House
$42,584
$219
49%
2242$150❌❌❌N / Y⭐️ 4.9 (58)Profile

B

Carriage house in the heart of downtown Warwick
$75,480
$275
73%
2242$125❌❌✅N / Y⭐️ 4.9 (139)Profile

C

Spectacular Lake Views from Every Room & Garden
$100,972
$322
84%
2243$150❌❌❌N / Y⭐️ 5 (162)Profile

D

Stylish Lakeside Chalet with Hot Tub
$88,741
$268
86%
2262$150❌✅❌N / Y⭐️ 5 (233)Profile

E

Casual Modern Lakefront/Gameroom/Greenwood Lake
$71,288
$363
51%
2262$200✅❌❌N / Y⭐️ 5 (16)Profile

Operating Expenses

Monthly Expenses

$1,760

Annual Expenses

$21,116

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,177

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$477

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$261

Annual Mortgage & Tax

$3,132

Downpayment

Purchase Price

$46,478

Percent Down

20%

Total Downpayment

$9,296

Total Loan Amount

$37,182

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$223

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$38

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$2,206

Deductible property tax

$460

Est. Depreciation Value

$25,406

Profit on this property

$36,082

Your total deduction

-$8,009

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$8,009)

$158,009

Your old tax bill

$45,000

Your new tax bill

$47,403

Estimated tax savings

-$2,403

property-location

62 Buttermilk Falls Rd Warwick, New York, 10990

2 bed • 1 bath • 4 guests

Purchase Price

Est. $223/mo

Agent

Inquire about this property

Contact Agent

$578,600

Zestimate

1178

Airbnb Investor Score

$32,949

Annual Profit

77.6%

Cap Rate

194.5%

Cash on Cash

$57,197

Annual Revenue

BNBCalc predicts this property will get $240 per night with 63% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

194.5%

Cap Rate

77.63%

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

$2,206

Deductible property tax

$460

Your total deduction

-$25,385

Your adjusted annual income

$150,000 - -$25,385 = $175,385

Taxes on $175,385 (30%)

$52,615

Your old tax bill

$45,000

Your new tax bill

$52,615

Estimated tax savings

-$7,615

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