Orchard St Auburn, New York, 13021
1 bed • 1 bath • 1 guests
Est. $354/mo
Inquire about this property
Contact Bnbcalc
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.
Top 83% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$29,615
Avg annual revenue
55%
Avg occupancy rate
$139
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$55k
$75k
Sign up to see the data on 40 all comparables
$3,274
Profit
Revenue
$25,209
Operating Expenses
$16,957
Operating Income
$8,252
Mortgage & Taxes
$4,978
Profit (Cash Flow)
$3,274
$21,224
Cash Investment
Down Payment
$14,760
Renos & Furnishing
$4,250
Closing Costs
$2,214
Total
$21,224
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.42%
Cap Rate
11.18%
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
$3,503
Deductible property tax
$731
Your total deduction
$4,624
Your adjusted annual income
$150,000 - $4,624 = $145,376
Taxes on $145,376 (30%)
$43,613
Your old tax bill
$45,000
Your new tax bill
$43,613
Estimated tax savings
$1,387
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com