BNBCalc Short Term Rental Investment Analysis 112 Dowe Rd, Ellenville, NY 12428, USA

3 bed • 4 bath • 6 guests • $550,000

BNB

Calc

Annual Revenue

$75,423

Profit (Cash Flow)

$15,437

Cap Rate

9.6%

Annual Revenue

$75,423

AirDNA projects $328/night at 59% occupancy ($70,682).

BNB Calc projects a 59% occupancy rate, $350 rate per night.

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

Return Metrics

11.39% 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)	$15,436	$30,873	$46,309	$61,746	$77,183	$154,366	$463,099
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000	$440,000
Down Payment	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000	$110,000
Property Appreciation	$16,500	$33,495	$50,999	$69,029	$87,600	$189,154	$784,994
Total Return	$581,936	$614,368	$647,309	$680,776	$714,783	$893,520	$1,798,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.39%

Cap Rate

9.55%

Return on Investment

27.55%

112 Dowe Rd Ellenville, New York, 12428-5806

3 bed • 4 bath • 6 guests

Purchase Price

Est. $2,638/mo

Inquire about this property

Contact Agent

$75,423

Annual Revenue

Projected nightly rate is $328/night at 59% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,437

Profit

Revenue

$75,423

Operating Expenses

$22,885

Operating Income

$52,538

Mortgage & Taxes

$37,101

Profit (Cash Flow)

$15,437

$135,500

Cash Investment

Down Payment

$110,000

Renos & Furnishing

$9,000

Closing Costs

$16,500

Total

$135,500

DSCR Ratio

Strong

1.42

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.39%

Cap Rate

9.55%

Return on Investment

27.55%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$40,293

Your adjusted annual income

$150,000 - $40,293 = $109,707

Taxes on $109,707 (30%)

$32,912

Your old tax bill

$45,000

Your new tax bill

$32,912

Estimated tax savings

$12,088

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