Elegant Home in the Hudson Valley

$1,200,000
4
3
8,400
sq. ft.
$143
per sq ft
Heated sq ft: 5,400 sq ft
Avg Nightly Rate: $450
Home Legally Sleeps: 10
Occupancy Rate: 80 weeks
Annual Gross Income : 100000
Annual Net Operating Income : 30000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: No
Niche: Pet Friendly, Weddings or Family Reunions
New Construction: Yes
Days on Vrolio: 15

Property Description

Very successful Air B and B! Under 70 Minutes to Manhattan. Set at the end of a cul da sac on 3 private acres in an upscale neighborhood. Beautiful 4500 sq. ft. main home with an attached 1 bedroom/den apartment there's also 3,000 sq. ft. unfinished basement with 9" ceilings and rough plumbing, easily finish add that movie theater, game room or just keep it the way it is. Completely turn key. Keep the apartment as an owners quarters or rent it full time and have an on-sight manager. This is a custom home with all of the bells and whistles. I live on sight and use the main house for my family when they are in. Christmas, New Years and summer weeks are not rented. If this home was rented to like a true business the income would be doubled. This past June was a $12,500.00 and I kept a week for myself. July was only rented for 5 days at $1,000.00 a night. https://www.timesunion.com/hudsonvalley/realestate/article/Hudson-Valley-among-top-10-profitable-Airbnb-areas-16430584.php?utm source=newsletter&utm medium=email&utm content=headlines&utm campaign=TU HudsonValley&sid=6122a5e2df4d1e395c5887cb

Presented by:
Owner:
annemarie vigorita
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 1000
Low: 300
Peak: 1000
Special Event: 0
Avarage: 450.00
Furniture Age
1
Est Value of Furnishings
$100,000
Peak & High Seasons
May, June, July, August, September, October
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
I am moving to be closer to my grandchildren. Please look me up on Air B and B https://www.airbnb.com/rooms/20293175?translate_ugc=false&federated_search_id=16973eea-3121-4893-b84b-1419a9acac62&source_impression_id=p3_1631016364_8O0o%2FDEpmfB5x4iZ
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
100000
Net Operating Income
30000
Stories
2
Additional Indoor Rooms
Attached Garage for No car, Attached In Law Suite, Family Room, Formal Dining Room, Game Room, Home Office/Den, Living Room, Multiple Master Suites, Unfinished basement
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, Gas appliances, Microwave, Oven, Refrigerator, Washer, Other
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric), Wood Burning Fireplace
Floor Coverings
Real Hardwood
Security
Yes
Security Description
basic
Half Baths
1
Master Suite(s)
Inquire
Energy Efficiency
Energy Star appliances, Energy efficient lighting
Year built
2004
Outdoor Features
Deck, Inground Pool, Porch - Not screened
View
Mountain
Backyard Exposure
South
Lot Size
3 plus acres, private, flat, pool
Community Features
Nature Trails/Walking Path, Not Located Inside Community
Tax Amount/Year
$18,000
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Nature Trails/Walking Path, Not Located Inside Community
Mandatory HOA
Inquire
Home Legally Sleeps:
10
Onsite Parking
3 car attached garage, circular drive, plenty of parking
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$0.04
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
4 Years
Occupancy Rate
80
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Owner
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$200.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
Inquire
Yard & Pest Control (Annual)
$1,400.00
Pool & Spa Maintinence (Annual)
$1,000.00
Electricity (Annual)
$9,000.00
Water/Sewer (Annual)
Inquire
Cable/Interbet (Annual)
$3,600.00
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$18,000.00
Homeowner's Insurance (Annual)
$1,800.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additional Nightly Insurance Policy ($ per night)

Additional Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.