BNBCalc Short Term Rental Investment Analysis 150 Haines Rd, Tannersville, Hunter, NY 12485, USA

3 bed • 1 bath • 8 guests • $400,000

BNB

Calc

Annual Revenue

$86,344

Profit (Cash Flow)

$31,623

Cap Rate

15.5%

Annual Revenue

$86,344

AirDNA projects $394/night at 60% occupancy ($86,343).

BNB Calc projects a 60% occupancy rate, $394 rate per night.

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

Return Metrics

22.54% 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)	$31,623	$63,246	$94,870	$126,493	$158,117	$316,234	$948,704
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$443,623	$487,606	$531,961	$576,697	$621,827	$853,801	$1,919,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.54%

Cap Rate

15.5%

Return on Investment

32.89%

150 Haines Rd Tannersville, New York, 12485

3 bed • 1 bath • 8 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$86,344

Annual Revenue

AirDNA projects $394/night at 60% occupancy ($86,343.68).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,623

Profit

Revenue

$86,344

Operating Expenses

$24,305

Operating Income

$62,039

Mortgage & Taxes

$30,416

Profit (Cash Flow)

$31,623

$140,250

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$28,250

Closing Costs

$12,000

Total

$140,250

DSCR Ratio

Strong

2.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.54%

Cap Rate

15.5%

Return on Investment

32.89%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$23,817

Deductible property tax

$4,000

Your total deduction

$63,278

Your adjusted annual income

$150,000 - $63,278 = $86,722

Taxes on $86,722 (30%)

$26,016

Your old tax bill

$45,000

Your new tax bill

$26,016

Estimated tax savings

$18,984