BNBCalc Short Term Rental Investment Analysis 10 McGrath Ct, Stonington, CT 06378, USA

4 bed • 4 bath • 14 guests • $700,000

BNB

Calc

Annual Revenue

$129,932

Profit (Cash Flow)

$52,741

Cap Rate

14.3%

Annual Revenue

$129,932

AirDNA projects $539/night at 66% occupancy ($129,931).

BNB Calc projects a 66% occupancy rate, $539 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

30.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$52,740	$105,481	$158,222	$210,963	$263,704	$527,409	$1,582,228
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,876	$14,177	$21,929	$30,158	$38,895	$91,359	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$220,617	$302,289	$385,060	$468,978	$554,092	$999,510	$3,281,312

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.66%

Cap Rate

14.28%

Return on Investment

46.87%

10 McGrath Ct Stonington, Connecticut, 06378-1008

4 bed • 4 bath • 14 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

Stonington

Zoning

Laws

$129,932

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$52,741

Profit

Revenue

$129,932

Operating Expenses

$29,971

Operating Income

$99,961

Mortgage & Taxes

$47,220

Profit (Cash Flow)

$52,741

$172,000

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$11,000

Closing Costs

$21,000

Total

$172,000

DSCR Ratio

Strong

2.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.66%

Cap Rate

14.28%

Return on Investment

46.87%

STR 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

$33,223

Deductible property tax

$6,930

Your total deduction

$18,125

Your adjusted annual income

$150,000 - $18,125 = $131,875

Taxes on $131,875 (30%)

$39,563

Your old tax bill

$45,000

Your new tax bill

$39,563

Estimated tax savings

$5,437

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