BNBCalc.com Investment Analysis Report of 888 Sleepy Hollow Rd, Athens, NY, 12015

2 bed • 1 bath • 6 guests • $289,000

BNB

Calc

Return Metrics

5.53% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.53%

Cap Rate

8.13%

Return on Investment

21.35%

Annual Revenue

$42,748

AirDNA projects $266/night at 44% occupancy ($42,748). Airbtics projects $203/night at 55% occupancy ($40,779). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$23,584$39,522$61,363$86,564
Occupancy46%56%63%69%
Nightly Rate$135$186$256$326

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Cozy Retreat w/ Hot Tub, on Sleepy Hollow Lake!
$56,515
$258
57%
2282$207❌✅❌N / Y⭐️ 4.5 (150)Profile

B

Town Center Spacious Apt, Family Friendly
$35,120
$196
47%
2262$100❌❌❌N / Y⭐️ 5 (41)Profile

C

Pinewood Bungalow - Luxury Cabin, Kid-Friendly
$45,095
$185
57%
2262$250❌❌✅N / Y⭐️ 5 (60)Profile

D

Hudson Joy Townhouse
$43,859
$176
64%
2242$125❌❌✅N / Y⭐️ 5 (247)Profile

E

Oliver House Apartment 2F
$33,744
$235
39%
2252$100❌❌❌N / Y⭐️ 5 (7)Profile

Operating Expenses

Monthly Expenses

$1,603

Annual Expenses

$19,237

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,056

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$356

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,624

Annual Mortgage & Tax

$19,488

Downpayment

Purchase Price

$289,000

Percent Down

20%

Total Downpayment

$57,800

Total Loan Amount

$231,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,386

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$238

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

$13,716

Deductible property tax

$2,861

Est. Depreciation Value

$137,103

Profit on this property

$23,511

Your total deduction

$130,169

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,169)

$19,831

Your old tax bill

$45,000

Your new tax bill

$5,949

Estimated tax savings

$39,051

property-location

888 Sleepy Hollow Rd Athens, New York, 12015

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,386/mo

Agent

Inquire about this property

Contact Agent

$240,800

Zestimate

46

Airbnb Investor Score

$4,022

Annual Profit

8.1%

Cap Rate

5.5%

Cash on Cash

$42,748

Annual Revenue

BNBCalc predicts this property will get $203 per night with 55% occupancy, putting it in the top 47% 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

5.53%

Cap Rate

8.13%

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

$13,716

Deductible property tax

$2,861

Your total deduction

$36,739

Your adjusted annual income

$150,000 - $36,739 = $113,261

Taxes on $113,261 (30%)

$33,978

Your old tax bill

$45,000

Your new tax bill

$33,978

Estimated tax savings

$11,022

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