Cash flow

3015 Jamestown St3 beds · 2 bathsCash flow

Airbnb Calculator

3015 Jamestown St

Bemus Point, NY 147123 beds · 2 bathsSleeps 8

Finding nearby Airbnbs to compare…

Cash flow
Estimated revenue
Cash-on-cash
Cap rate

Pronounced: sha-LAY

Make Chalet a preferred source on Google

All Real Estate Services are offered through Chalet Realty (DBA of Mahalla Realty LLC).

Texas Real Estate Commission Consumer Protection Notice Texas Real Estate Commission Information About Brokerage Services TREC Disclaimer

Chalet (“GetChalet Inc.”) provides general educational content and tools for real-estate investors. Chalet is not a law firm, CPA firm, or investment adviser, and does not provide tax, legal, or accounting advice. Nothing on this site creates a CPA-client, attorney-client, or fiduciary relationship. Tax laws change, and state rules may differ from federal rules (e.g., California decouples from federal bonus depreciation). Always consult your own qualified tax and legal professionals about your specific situation.

The term 'Airbnb' is used on our site in a colloquial sense, akin to saying 'I am going to Airbnb it.' This usage is intended to refer broadly to the concept of short-term rentals and not specifically to the Airbnb platform or services. Airbnb, Inc. is not affiliated with Chalet, nor does it endorse or sponsor our services. We use the term in this generalized manner to easily convey the idea of participating in short-term rental activities, recognizing 'Airbnb' as a term familiar to many in this context.

Affiliate & Referral Disclosure. Chalet may receive referral fees or other consideration when you engage with featured agents, lenders, cost-seg providers, or other partners referenced on this site. These relationships may influence which partners we present. We follow the FTC Endorsement Guides and aim to disclose material connections clearly and conspicuously.

Chalet (DBA of GetChalet Inc.) is not affiliated, associated, authorized, endorsed by, or in any way officially connected with Airbnb, Airbnb.com, or any of its subsidiaries or its affiliates. The official Airbnb website can be found at http://www.airbnb.com. The name "Airbnb" as well as related names, marks, emblems and images are registered trademarks of Airbnb, Inc.

Zestimate® $873k

Cash flow−$4,194/mo

3015 Jamestown St

Bemus Point, NY 147123 beds2 bathsSleeps 8

From 6 nearby AirbnbsEstimated from 6 nearby Airbnbs, typically 1.9 mi awayHow we estimate

You'd lose about $4,194 a month at $873k

Starts to cash-flow at about $280k with 25% down

The 25th, 50th or 75th percentile of what nearby homes earn

Cash flow: −$4,194/mo; −$50,332 a year, after costs and mortgage−$4,947 to −$3,415/mo at $23k–$45k
DSCR: 0.04; Lenders want 1.25+Income covers the mortgage 0.04×. Lenders usually want 1.25+.
Estimated revenue: $33,783/yr; 60% booked at $242/nightNeeds over 100% booked to break evenHalf of nearby homes earn $23k–$45kFew exact matches: based on the older data set, which matches bedrooms and baths exactly within 5 miles.
Cash-on-cash: −20.4%; On $247,058 cash to close
Cap rate: 0.2%; Before financing

It would earn about $33,783 a year, with $31,824 of operating costs and a $4,358 monthly mortgage (25% down at 7%). The rent doesn't cover the costs and the loan.

Chalet AI

Ask about 3015 Jamestown St

$33,783 in, $84,115 out

Every number below is an assumption you can change. The page updates as you type, and the link keeps your changes.

Of revenuePer year

60% of nights booked at $242

Gross revenue

$33,783 a year

$33,783

Occupancy

Nearby estimate: 60% · ~219 nights

Nightly rate

Nearby estimate: $242

3% Airbnb host fee and 10% management, of revenue

Airbnb host fee

Share of revenue

−$1,013 a year

−$1,013

Property management

Share of revenue. 0% if you self-manage

−$3,378 a year

−$3,378

Property tax, insurance, utilities, maintenance and an STR license

Property tax

Share of price, per year

−$8,733 a year

−$8,733

Insurance

Default: 0.5% of price

−$4,367 a year

$/yr

−$4,367

Utilities and internet

Default for this size: $450 a month

−$5,400 a year

$/yr

−$5,400

Maintenance

Share of price, per year

−$8,733 a year

−$8,733

HOA

$0 a year

$/mo

STR license and permits

−$200 a year

$/yr

−$200

Net operating income

$1,959

25% down at 7% over 30 years

Down payment

$218,325 of the price

Interest rate

Default: 7%

Loan term

yrs

Mortgage payment

$4,358 a month on a $654,975 loan

−$52,291 a year

−$52,291

Cash flow

-149%

−$50,332

−$4,194 a month

Paid once: down payment, closing costs and furnishing

Down payment

$218,325 a year

$218,325

Closing costs

Share of price

$8,733 a year

$8,733

Furnishing and setup

$20,000 a year

$20,000

Revenue: $33,783 a year
Booking & management: −$4,392 a year
Owning costs: −$27,433 a year
NOI: $1,959 a year
Mortgage: −$52,291 a year
Cash flow: −$50,332 a year

Per year, from revenue to cash flow. NOI is what the home earns before the mortgage.

Nearby Airbnbs like it earn $23k–$45k a year

That's the middle half of the 6 Airbnbs this estimate comes from, typically 1.9 miles away. Revenue and occupancy are Chalet's estimates from each listing's observed bookings.

$10k$60k

Nearby Airbnbs by yearly revenueMiddle half $23.4k–$44.5kThis home's estimate

This home$18.1k$55.6ka year, darker earns moreSign up free to see

Beautiful and Spacious Lakefront Family Home$23,8623 bd · 1.5 mi · 40% booked at $282/night
Lakewood Cottage with a View$18,0733 bd · 1.6 mi · 58% booked at $131/night
Cead Mile Failte$55,5873 bd · 1.7 mi · 62% booked at $249/night
Perfect Lake House for You•••3 bd · 2.1 mi
Charming cottage in the heart of Chautauqua Lake•••3 bd · 4.6 mi
Bemus Point Luxury Condo•••3 bd · 4.8 mi

Nearby Airbnbs, closest first
Listing	Beds	Distance	Revenue/yr	Occupancy	Nightly rate
Beautiful and Spacious Lakefront Family Home	3	1.5 mi	$23,862	40%	$282
Lakewood Cottage with a View	3	1.6 mi	$18,073	58%	$131
Cead Mile Failte	3	1.7 mi	$55,587	62%	$249
Perfect Lake House for You	3	2.1 mi	•••	•••	•••
Charming cottage in the heart of Chautauqua Lake	3	4.6 mi	•••	•••	•••
Bemus Point Luxury Condo	3	4.8 mi	•••	•••	•••

Held 5 years and sold, it could lose $72k

Over 5 years, then a sale. Assumes the home gains 5% a year, revenue grows 1.5% a year, owning costs grow 3% a year, and 6% selling costs. A projection, not a promise.

Home value growth

%/yr

Revenue growth

%/yr

Total profit: −$71,560; On $247,058 cash to close
Yearly return (IRR): -4.4%; 0.7× your cash back
Sale price in year 5: $1.11M; From $873k today
Cash flow over 5 years: −$255,665; Before any tax deduction

What you've gained by each year

Loan paid downAppreciationCash the home cost youCash you put in ($247,058)Gains to date, before selling costs. The down payment is your own money, so it's the line to beat, not part of the bars.

Short-term rental owners who materially participate can often deduct part of the price in year one through cost segregation. Switch it on to see an estimate.

What to do next

Airbnbs for sale in New York

Keep this analysis of 3015 Jamestown St, with your changes.

How we estimate

Revenue: Chalet's estimate of what a 3-bedroom Airbnb at 3015 Jamestown St could book in a year, from 6 comparable Airbnbs nearby and their observed bookings. It's gross revenue: before the Airbnb host fee, management and every other cost. The occupancy and nightly rate are the ones behind that estimate. Few exact matches: based on the older data set, which matches bedrooms and baths exactly within 5 miles.
Price: Zillow's Zestimate for the address until you change it. Use the asking price if the home is listed.
Costs: Defaults you can change: 10% management and a 3% Airbnb host fee (of revenue); 1% property tax and 1% maintenance (of price, per year); insurance at 0.5% of price; utilities and internet at $150 a month plus $100 per bedroom; $200 a year for an STR license.
Financing: 25% down, 7% interest over 30 years, 1% closing costs and $20,000 to furnish, unless you change them.
Returns: Cash flow is revenue minus every cost and the mortgage. Cash-on-cash divides a year of cash flow by the cash to close. Cap rate divides net operating income by the price.
Other sites: Other calculators pick different comparable homes, time windows and defaults, so their numbers differ. Compare the comparable homes, not just the headline.

Other addresses analyzed nearby

47 W 5th St, Jamestown, NY4 bed · 2 bath · 45% booked at $384/night$42,676/yrAnalyze

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

Airbnb Investment Analysis: 3015 Jamestown St, Bemus Point, NY 14712 | $33,783 Avg Annual Revenue

3015 Jamestown St

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

3015 Jamestown St

You'd lose about $4,194 a month at $873k

Ask about 3015 Jamestown St

$33,783 in, $84,115 out

Nearby Airbnbs like it earn $23k–$45k a year

Held 5 years and sold, it could lose $72k

What you've gained by each year

What to do next

How we estimate

Other addresses analyzed nearby

Other addresses analyzed nearby