BNBCalc Short Term Rental Investment Analysis 22 H St Apt 3

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$70,598

Profit (Cash Flow)

$47,740

Cap Rate

Infinity%

Annual Revenue

$70,598

AirDNA projects $358/night at 51% occupancy ($66,686). Airbtics projects $379/night at 51% occupancy ($70,598). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 51% occupancy rate, $379 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,204	$76,237	$89,731	$107,158
Occupancy	32%	51%	66%	75%
Nightly Rate	$313	$320	$466	$570

Seasonality (Profit by Month)

Return Metrics

∞% 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)	$47,740	$95,480	$143,220	$190,961	$238,701	$477,402	$1,432,208
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$47,740	$95,480	$143,220	$190,961	$238,701	$477,402	$1,432,208

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

∞%

Cap Rate

∞%

Return on Investment

∞%

22 H St Hampton, New Hampshire, 03842-3400

3 bed • 1 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$532,100

Zestimate

$70,598

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $358/night at 51% occupancy.Projected nightly rate is $379/night at 51% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$47,740

Profit

Revenue

$70,598

Operating Expenses

$22,858

Operating Income

$47,740

Mortgage & Taxes

Profit (Cash Flow)

$47,740

$0

Cash Investment

Down Payment

Renos & Furnishing

Closing Costs

Total

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

∞%

Cap Rate

∞%

Return on Investment

∞%

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

Deductible property tax

Your total deduction

-$47,740

Your adjusted annual income

$150,000 - -$47,740 = $197,740

Taxes on $197,740 (30%)

$59,322

Your old tax bill

$45,000

Your new tax bill

$59,322

Estimated tax savings

-$14,322

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,000 sqft

Year built:

1920

Size:

1,978 sqft

Type:

CONDO

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5 Duston Ave Apt A	3	1	900	-	0	1973	$0	-
461 Ocean Blvd Unit A17	2	2	1,203	-	0	1982	$525,000	-
22 K St Apt 202	2	3	1,438	-	10,000	2006	$0	-
377 Ocean Blvd Unit 12	3	2	1,738	-	0	2015	$1,250,000	-
7 F St Unit 3	2	2	1,245	-	5,000	2004	$0	-
83 Ocean Blvd # 301	1	2	1,197	-	0	2012	$610,000	-
22 K St Apt 301	3	4	1,753	-	10,000	2006	$0	-
128 Ashworth Ave Unit 315	3	3	1,442	-	0	2015	$585,000	-
5 Duston Ave Apt F	3	1	900	-	0	1973	$570,000	-
15 K St Apt 1	2	2	1,043	-	15,001	2005	$535,000	-

Property Details

MLS Status: N/A

Property Use: Condominium

Stories: 2

Lot size: 5,000 sqft

Building area: 1,978 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: BS

Land Use: Residential

Parcel Number: HMPT M:290 B:25 U:3

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $244,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $562,575

Sale history

Date	Sale Price	% Financed	Buyer
Invalid Date	$243,000	80%	Steven Whiting, Kathleen Whiting
Invalid Date	$360,000	100%	Hampton Hobo Llc

Ownership

Name: Steven Whiting

Owner Occupied: Yes

Owner Mailing Address: 97 Birchwood Dr, Holden, Ma 01520

Years Owned: 118

Home Equity: $298,900

Mortgage Balance Remaining: $194,400

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No