BNBCalc Short Term Rental Investment Analysis 206 Pine Tree Rd, Ithaca, NY 14850, USA

6 bed • 2 bath • 12 guests • $415,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$150,407

Profit (Cash Flow)

$85,168

Cap Rate

28.2%

Annual Revenue

$150,407

AirDNA projects $710/night at 58% occupancy ($150,407).

BNB Calc projects a 57.99999999999999% occupancy rate, $710 rate per night.

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

Return Metrics

77.46% 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)	$85,168	$170,336	$255,505	$340,673	$425,841	$851,683	$2,555,051
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,810	$9,872	$15,198	$20,802	$26,698	$61,133	$331,999
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$185,428	$288,482	$392,185	$496,561	$601,639	$1,138,543	$3,562,365

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.46%

Cap Rate

28.23%

Return on Investment

93.15%

206 Pine Tree Rd Ithaca, New York, 14850-6334

6 bed • 2 bath • 12 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Ithaca

Zoning

Laws

$150,407

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$85,168

Profit

Revenue

$150,407

Operating Expenses

$33,233

Operating Income

$117,175

Mortgage & Taxes

$32,006

Profit (Cash Flow)

$85,168

$109,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$14,500

Closing Costs

$12,450

Total

$109,950

DSCR Ratio

Strong

3.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

77.46%

Cap Rate

28.23%

Return on Investment

93.15%

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

$16,708

Deductible property tax

$10,375

Your total deduction

-$42,788

Your adjusted annual income

$150,000 - -$42,788 = $192,788

Taxes on $192,788 (30%)

$57,836

Your old tax bill

$45,000

Your new tax bill

$57,836

Estimated tax savings

-$12,836

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