BNBCalc Short Term Rental Investment Analysis 120 Oliphant Ln, Middletown, RI 02842, USA

4 bed • 1.5 bath • 8 guests • $450,000

BNB

Calc

Annual Revenue

$115,052

Profit (Cash Flow)

$56,660

Cap Rate

19.3%

Annual Revenue

$115,052

AirDNA projects $690/night at 49% occupancy ($123,488).

BNB Calc projects a 70% occupancy rate, $450 rate per night.

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

Return Metrics

49.75% 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)	$56,659	$113,319	$169,978	$226,638	$283,297	$566,595	$1,699,786
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$164,580	$239,838	$315,803	$392,504	$469,975	$870,089	$2,792,054

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.75%

Cap Rate

19.33%

Return on Investment

65.49%

120 Oliphant Ln Middletown, Rhode Island, 02842-4646

4 bed • 1.5 bath • 8 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$115,052

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$56,660

Profit

Revenue

$115,052

Operating Expenses

$28,037

Operating Income

$87,015

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$56,660

$113,875

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$10,375

Closing Costs

$13,500

Total

$113,875

DSCR Ratio

Strong

2.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.75%

Cap Rate

19.33%

Return on Investment

65.49%

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

$21,357

Deductible property tax

$4,455

Your total deduction

-$10,647

Your adjusted annual income

$150,000 - -$10,647 = $160,647

Taxes on $160,647 (30%)

$48,194

Your old tax bill

$45,000

Your new tax bill

$48,194

Estimated tax savings

-$3,194

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