BNBCalc Short Term Rental Investment Analysis 19 Saybrook Valley Rd, Oak Hill, NY 12460, USA

0 bed • 1 bath • 4 guests • $75,000

BNB

Calc

Annual Revenue

$22,371

Profit (Cash Flow)

$1,324

Cap Rate

8.5%

Annual Revenue

$22,371

AirDNA projects $202/night at 53% occupancy ($39,103).

BNB Calc projects a 35% occupancy rate, $175 rate per night.

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

Return Metrics

6.78% 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)	$1,323	$2,647	$3,971	$5,294	$6,618	$13,236	$39,710
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Down Payment	$15,000	$15,000	$15,000	$15,000	$15,000	$15,000	$15,000
Property Appreciation	$2,250	$4,567	$6,954	$9,413	$11,945	$25,793	$107,044
Total Return	$78,573	$82,214	$85,925	$89,707	$93,563	$114,030	$221,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.78%

Cap Rate

8.51%

Return on Investment

22.1%

19 Saybrook Valley Rd New York, 12460-5104

0 bed • 1 bath • 4 guests

Purchase Price

Est. $360/mo

Inquire about this property

Contact Agent

$22,371

Annual Revenue

Projected nightly rate is $202/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,324

Profit

Revenue

$22,371

Operating Expenses

$15,988

Operating Income

$6,383

Mortgage & Taxes

$5,059

Profit (Cash Flow)

$1,324

$19,500

Cash Investment

Down Payment

$15,000

Renos & Furnishing

$2,250

Closing Costs

$2,250

Total

$19,500

DSCR Ratio

Strong

1.26

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.78%

Cap Rate

8.51%

Return on Investment

22.1%

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

$3,560

Deductible property tax

$742

Your total deduction

$6,417

Your adjusted annual income

$150,000 - $6,417 = $143,583

Taxes on $143,583 (30%)

$43,075

Your old tax bill

$45,000

Your new tax bill

$43,075

Estimated tax savings

$1,925

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