BNBCalc Short Term Rental Investment Analysis 104C Squiretown Rd, Hampton Bays, NY 11946, USA

5 bed • 2.5 bath • 8 guests • $900,000

BNB

Calc

Annual Revenue

$198,919

Profit (Cash Flow)

$137,450

Cap Rate

17.6%

Annual Revenue

$198,919

AirDNA projects $939/night at 58% occupancy ($198,919).

BNB Calc projects a 57.99999999999999% occupancy rate, $939 rate per night.

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

Return Metrics

14.62% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$137,449	$274,899	$412,349	$549,798	$687,248	$1,374,496	$4,123,490
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$900,000	$900,000	$900,000	$900,000	$900,000	$900,000	$900,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$1,064,449	$1,229,709	$1,395,803	$1,562,756	$1,730,595	$2,584,021	$6,308,027

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.62%

Cap Rate

17.64%

Return on Investment

17.5%

104C Squiretown Rd Hampton Bays, New York, 11946

5 bed • 2.5 bath • 8 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

Hampton Bays

Zoning

Laws

$198,919

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$137,450

Profit

Revenue

$198,919

Operating Expenses

$40,139

Operating Income

$158,780

Mortgage & Taxes

$21,330

Profit (Cash Flow)

$137,450

$939,625

Cash Investment

Down Payment

$900,000

Renos & Furnishing

$12,625

Closing Costs

$27,000

Total

$939,625

DSCR Ratio

Strong

7.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.62%

Cap Rate

17.64%

Return on Investment

17.5%

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

Deductible property tax

$21,330

Your total deduction

-$37,460

Your adjusted annual income

$150,000 - -$37,460 = $187,460

Taxes on $187,460 (30%)

$56,238

Your old tax bill

$45,000

Your new tax bill

$56,238

Estimated tax savings

-$11,238

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