BNBCalc.com Investment Analysis Report of Orchard St, Auburn, NY, 13021

1 bed • 1 bath • 1 guests • $73,800

BNB

Calc

Return Metrics

15.47% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.47%

Cap Rate

11.18%

Return on Investment

29.32%

Annual Revenue

$25,209

AirDNA projects $203/night at 34% occupancy ($25,209). Airbtics projects $139/night at 55% occupancy ($27,922). Airbtics predicts this property will perform in the 46% revenue percentile

User selected values for this report: 34% occupancy rate, $203 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$16,956	$26,766	$39,509	$67,138
Occupancy	41%	55%	67%	84%
Nightly Rate	$109	$128	$155	$210

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 Historic district, cozy studio, downtown	$11,598	$89	31%	1	1	4	1	$100	❌	❌	✅	N / Y	⭐️ 4.8 (180)	Profile
B Beautiful Historical Stay	$21,235	$83	65%	1	1	3	1	$45	❌	❌	✅	N / Y	⭐️ 4.8 (153)	Profile
C Contemporary and cozy flat, w/ fireplace & balcony	$19,977	$103	50%	1	1	4	2	$50	✅	❌	✅	N / Y	⭐️ 5 (71)	Profile
D Sunset House- Beautiful Home with Gorgeous Vistas	$62,049	$245	67%	1	2	2	2	$100	❌	❌	✅	N / Y	⭐️ 5 (97)	Profile
E Prison City Lofts [1]	$43,133	$154	70%	1	1	2	1	$75	❌	❌	❌	N / Y	⭐️ 4.9 (104)	Profile

Operating Expenses

Monthly Expenses

$1,413

Annual Expenses

$16,957

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$910

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$210

Management & Platform Fees

$63

Platform Fee (i.e. Airbnb)

$63

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$414

Annual Mortgage & Tax

$4,968

Downpayment

Purchase Price

$73,800

Percent Down

20%

Total Downpayment

$14,760

Total Loan Amount

$59,040

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$354

Property Tax Yearly

0.99%

Property Tax Monthly

$61

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

$3,503

Deductible property tax

$731

Est. Depreciation Value

$25,528

Profit on this property

$8,252

Your total deduction

$21,509

So, your new taxable income is your previous income minus your total deduction ($150,000 - $21,509)

$128,491

Your old tax bill

$45,000

Your new tax bill

$38,547

Estimated tax savings

$6,453

Orchard St Auburn, New York, 13021

1 bed • 1 bath • 1 guests

Purchase Price

Est. $354/mo

Inquire about this property

Contact Test

Agent at BNB

$73,800

Zestimate

$25,209

Annual Revenue

BNBCalc predicts this property will get $139 per night with 55% occupancy, putting it in the top 46% 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

15.47%

Cap Rate

11.18%

Return on Investment

29.32%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $690/mo ($8,280/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $560 to $820.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
215 Genesee St	$705		Apartment	1	1	5/29	99.6%	0.14 mi
63 South St	$675		Apartment	1	1	7/1	98.4%	0.64 mi
63 South St	$705	600	Apartment	1	1	6/29	98.4%	0.64 mi
65 South St	$695		Apartment	1	1	11/6	98.4%	0.64 mi
65 South St	$705		Apartment	1	1	2/1	98.3%	0.64 mi

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

$3,503

Deductible property tax

$731

Your total deduction

$4,289

Your adjusted annual income

$150,000 - $4,289 = $145,711

Taxes on $145,711 (30%)

$43,713

Your old tax bill

$45,000

Your new tax bill

$43,713

Estimated tax savings

$1,287

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