BNBCalc Short Term Rental Investment Analysis 22-12 119th St, Flushing, NY 11356, USA

2 bed • 1 bath • 3 guests • $139,000

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$30,385

Profit (Cash Flow)

$3,978

Cap Rate

9.6%

Annual Revenue

$30,385

AirDNA projects $141/night at 59% occupancy ($30,384).

BNB Calc projects a 59% occupancy rate, $141 rate per night.

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

Return Metrics

10.4% 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)	$3,978	$7,956	$11,934	$15,912	$19,890	$39,781	$119,344
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,365	$2,815	$4,354	$5,988	$7,723	$18,141	$111,200
Down Payment	$27,800	$27,800	$27,800	$27,800	$27,800	$27,800	$27,800
Property Appreciation	$4,170	$8,465	$12,889	$17,445	$22,139	$47,804	$198,389
Total Return	$37,313	$47,036	$56,977	$67,146	$77,553	$133,527	$456,733

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.4%

Cap Rate

9.6%

Return on Investment

24.89%

22-12 119th St New York, 11356-2516

2 bed • 1 bath • 3 guests

Purchase Price

Est. $667/mo

Inquire about this property

Contact

$30,385

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,978

Profit

Revenue

$30,385

Operating Expenses

$17,030

Operating Income

$13,355

Mortgage & Taxes

$9,377

Profit (Cash Flow)

$3,978

$38,220

Cash Investment

Down Payment

$27,800

Renos & Furnishing

$6,250

Closing Costs

$4,170

Total

$38,220

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.4%

Cap Rate

9.6%

Return on Investment

24.89%

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

$6,597

Deductible property tax

$1,376

Your total deduction

$10,655

Your adjusted annual income

$150,000 - $10,655 = $139,345

Taxes on $139,345 (30%)

$41,804

Your old tax bill

$45,000

Your new tax bill

$41,804

Estimated tax savings

$3,196

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