BNBCalc Short Term Rental Investment Analysis 108 Milner St, Waltham, MA 02451, USA

3 bed • 3 bath • 8 guests • $910,000

BNB

Calc

Annual Revenue

$79,192

Profit (Cash Flow)

-$5,569

Cap Rate

6.1%

Annual Revenue

$79,192

AirDNA projects $293/night at 74% occupancy ($79,192).

BNB Calc projects a 74% occupancy rate, $293 rate per night.

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

Return Metrics

-2.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,568	-$11,137	-$16,705	-$22,274	-$27,842	-$55,685	-$167,055
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,939	$18,431	$28,507	$39,206	$50,564	$118,767	$728,000
Down Payment	$182,000	$182,000	$182,000	$182,000	$182,000	$182,000	$182,000
Property Appreciation	$27,300	$55,419	$84,381	$114,213	$144,939	$312,963	$1,298,808
Total Return	$212,671	$244,713	$278,183	$313,145	$349,661	$558,046	$2,041,753

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.55%

Cap Rate

6.13%

Return on Investment

14.06%

108 Milner St Waltham, Massachusetts, 02451

3 bed • 3 bath • 8 guests

Purchase Price

Est. $4,365/mo

Inquire about this property

Contact Agent

$79,192

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,569

Profit

Revenue

$79,192

Operating Expenses

$23,375

Operating Income

$55,817

Mortgage & Taxes

$61,386

Profit (Cash Flow)

-$5,569

$218,050

Cash Investment

Down Payment

$182,000

Renos & Furnishing

$8,750

Closing Costs

$27,300

Total

$218,050

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.55%

Cap Rate

6.13%

Return on Investment

14.06%

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

$43,190

Deductible property tax

$9,009

Your total deduction

$96,928

Your adjusted annual income

$150,000 - $96,928 = $53,072

Taxes on $53,072 (30%)

$15,922

Your old tax bill

$45,000

Your new tax bill

$15,922

Estimated tax savings

$29,078

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