BNBCalc Short Term Rental Investment Analysis 1853 Perry Point Rd, Penn Yan, NY 14527, USA

2 bed • 1 bath • 4 guests • $699,000

BNB

Calc

Annual Revenue

$87,651

Profit (Cash Flow)

$16,024

Cap Rate

9.0%

Annual Revenue

$87,651

AirDNA projects $338/night at 71% occupancy ($87,651).

BNB Calc projects a 71% occupancy rate, $338 rate per night.

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

Return Metrics

9.59% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,024	$32,048	$48,072	$64,097	$80,121	$160,242	$480,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200
Down Payment	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$735,994	$773,617	$811,888	$850,827	$890,453	$1,099,640	$2,177,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.59%

Cap Rate

9.03%

Return on Investment

26.26%

1853 Perry Point Rd Penn Yan, New York, 14527-9714

2 bed • 1 bath • 4 guests

Purchase Price

Est. $3,353/mo

Inquire about this property

Contact Agent

$87,651

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,024

Profit

Revenue

$87,651

Operating Expenses

$24,475

Operating Income

$63,177

Mortgage & Taxes

$47,152

Profit (Cash Flow)

$16,024

$167,020

Cash Investment

Down Payment

$139,800

Renos & Furnishing

$6,250

Closing Costs

$20,970

Total

$167,020

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.59%

Cap Rate

9.03%

Return on Investment

26.26%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$54,087

Your adjusted annual income

$150,000 - $54,087 = $95,913

Taxes on $95,913 (30%)

$28,774

Your old tax bill

$45,000

Your new tax bill

$28,774

Estimated tax savings

$16,226

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