BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 140 Fox Mountain Rd, Livingston Manor, NY 12758, USA

2 bed • 1 bath • 4 guests • $425,000

BNB

Calc

Annual Revenue

$77,490

Profit (Cash Flow)

$29,688

Cap Rate

12.8%

Annual Revenue

$77,490

AirDNA projects $191/night at 68% occupancy ($47,437).

BNB Calc projects a 68% occupancy rate, $312 rate per night.

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


Return Metrics

28.54% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,688$59,376$89,064$118,752$148,440$296,880$890,642
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,926$10,110$15,564$21,303$27,342$62,607$339,999
Down Payment$85,000$85,000$85,000$85,000$85,000$85,000$85,000
Property Appreciation$12,750$25,882$39,408$53,341$67,691$146,164$606,586
Total Return$132,364$180,368$229,037$278,397$328,474$590,652$1,922,229

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

28.54%

Cap Rate

12.78%

Return on Investment

45.54%

property-location

140 Fox Mountain Rd Livingston Manor, New York, 12758-6805

2 bed • 1 bath • 4 guests

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$77,490

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$29,688

Profit

Revenue

$77,490

Operating Expenses

$23,154

Operating Income

$54,336

Mortgage & Taxes

$24,648

Profit (Cash Flow)

$29,688

$104,000

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$6,250

Closing Costs

$12,750

Total

$104,000

DSCR Ratio

Strong

2.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.54%

Cap Rate

12.78%

Profit (Cummulative)

$29,688

$4,926

$6,250

$12,750

$0

Total Gain

$47,365

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

$17,110

Deductible property tax

$2,496

Your total deduction

$12,527

Your adjusted annual income

$150,000 - $12,527 = $137,473


Taxes on $137,473 (30%)

$41,242

Your old tax bill

$45,000

Your new tax bill

$41,242


Estimated tax savings

$3,758

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