BNBCalc Short Term Rental Investment Analysis 176 Thompson St, New York, NY 10012, USA

2 bed • 1 bath • 4 guests • $1,000,000

BNB

Calc

Report by:

Jeremy Werden

jeremy@investstr.com

Annual Revenue

$129,194

Profit (Cash Flow)

$31,862

Cap Rate

9.9%

Annual Revenue

$129,194

AirDNA projects $478/night at 74% occupancy ($129,194).

BNB Calc projects a 74% occupancy rate, $478 rate per night.

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

Return Metrics

13.48% 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)	$31,862	$63,724	$95,586	$127,448	$159,310	$318,620	$955,860
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$1,061,862	$1,124,624	$1,188,313	$1,252,956	$1,318,584	$1,662,536	$3,383,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.48%

Cap Rate

9.93%

Return on Investment

30.34%

176 Thompson St New York, New York, 10012-4927

2 bed • 1 bath • 4 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Jeremy

New York

Guide

Market

Guide

Market Data

$129,194

Annual Revenue

Projected nightly rate is $478/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,862

Profit

Revenue

$129,194

Operating Expenses

$29,875

Operating Income

$99,319

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$31,862

$236,250

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$6,250

Closing Costs

$30,000

Total

$236,250

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.48%

Cap Rate

9.93%

Return on Investment

30.34%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$68,069

Your adjusted annual income

$150,000 - $68,069 = $81,931

Taxes on $81,931 (30%)

$24,579

Your old tax bill

$45,000

Your new tax bill

$24,579

Estimated tax savings

$20,421

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