Orchard St Auburn, New York, 13021
1 bed • 1 bath • 1 guests • $73,800
$73,800
Zestimate
Est. $354/mo
Annual Revenue
$25,209
Profit (Cash Flow)
$3,284
Cap Rate
11.2%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $203/night at 34% occupancy ($25,209) Airbtics projects $139/night at 55% occupancy ($27,923)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$25,209
$25,209
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$11,598 | $89 | 31% | 1 | 1 | 4 | 1 | $100 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.8 (180) | Profile | |
$21,235 | $83 | 65% | 1 | 1 | 3 | 1 | $45 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.8 (153) | Profile | |
$19,977 | $103 | 50% | 1 | 1 | 4 | 2 | $50 | ✅ | ❌ | ✅ | No / Yes | ⭐️ 5 (71) | Profile | |
$62,049 | $245 | 67% | 1 | 2 | 2 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (97) | Profile | |
$43,133 | $154 | 70% | 1 | 1 | 2 | 1 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (104) | Profile |
Return Metrics
15.47% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.47%
Cap Rate
11.18%
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 estimated deduction will be...
Deductible mortgage interest
$3,503
Deductible property tax
$731
Your total deduction
$7,643
Your adjusted annual income
$150,000 - $7,643 = $142,357
Taxes on $142,357 (30%)
$42,707
Your old tax bill
$45,000
Your new tax bill
$42,707
Estimated tax savings
$2,293
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com