BNBCalc Short Term Rental Investment Analysis 15 Ryefield Rd, Locust Valley, NY 11560, USA

3 bed • 2 bath • 9 guests • $1,250,000

BNB

Calc

Report by:

ellis.f.trevor@gmail.com

Annual Revenue

$145,458

Profit (Cash Flow)

$33,915

Cap Rate

9.1%

Annual Revenue

$145,458

AirDNA projects $327/night at 59% occupancy ($70,466).

BNB Calc projects a 59% occupancy rate, $675 rate per night.

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

Return Metrics

11.45% 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)	$33,914	$67,829	$101,744	$135,659	$169,574	$339,148	$1,017,445
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,489	$29,735	$45,777	$62,657	$80,418	$184,138	$999,999
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$335,904	$423,690	$513,430	$605,202	$699,084	$1,203,182	$4,051,523

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.45%

Cap Rate

9.07%

Return on Investment

29.02%

15 Ryefield Rd Locust Valley, New York, 11560-1915

3 bed • 2 bath • 9 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

$145,458

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,915

Profit

Revenue

$145,458

Operating Expenses

$31,990

Operating Income

$113,469

Mortgage & Taxes

$79,554

Profit (Cash Flow)

$33,915

$296,000

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$8,500

Closing Costs

$37,500

Total

$296,000

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.45%

Cap Rate

9.07%

Return on Investment

29.02%

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

$50,324

Deductible property tax

$14,400

Your total deduction

$88,883

Your adjusted annual income

$150,000 - $88,883 = $61,117

Taxes on $61,117 (30%)

$18,335

Your old tax bill

$45,000

Your new tax bill

$18,335

Estimated tax savings

$26,665

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