BNBCalc Short Term Rental Investment Analysis 102 Patchen Ave, Brooklyn, NY 11221, USA

6 bed • 6 bath • 12 guests • $2,775,000

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$232,186

Profit (Cash Flow)

$12,644

Cap Rate

6.8%

Annual Revenue

$232,186

AirDNA projects $978/night at 57% occupancy ($203,608).

BNB Calc projects a 65% occupancy rate, $978 rate per night.

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

Return Metrics

2.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,644	$25,288	$37,933	$50,577	$63,222	$126,444	$379,334
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,275,500	$2,275,500	$2,275,500	$2,275,500	$2,275,500	$2,275,500	$2,275,500
Down Payment	$499,500	$499,500	$499,500	$499,500	$499,500	$499,500	$499,500
Property Appreciation	$83,250	$168,997	$257,317	$348,286	$441,985	$954,367	$3,960,653
Total Return	$2,870,894	$2,969,286	$3,070,250	$3,173,864	$3,280,207	$3,855,812	$7,114,987

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.11%

Cap Rate

6.8%

Return on Investment

21.64%

102 Patchen Ave New York, 11221-5520

6 bed • 6 bath • 12 guests

Purchase Price

Est. $13,310/mo

Inquire about this property

Contact

$232,186

Annual Revenue

Projected nightly rate is $978/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,644

Profit

Revenue

$232,186

Operating Expenses

$43,264

Operating Income

$188,921

Mortgage & Taxes

$176,277

Profit (Cash Flow)

$12,644

$598,250

Cash Investment

Down Payment

$499,500

Renos & Furnishing

$15,500

Closing Costs

$83,250

Total

$598,250

DSCR Ratio

Acceptable

1.07

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.11%

Cap Rate

6.8%

Return on Investment

21.64%

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

$112,240

Deductible property tax

$18,315

Your total deduction

$246,702

Your adjusted annual income

$150,000 - $246,702 = -$96,702

Taxes on -$96,702 (30%)

-$29,011

Your old tax bill

$45,000

Your new tax bill

-$29,011

Estimated tax savings

$74,011

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