BNBCalc Short Term Rental Investment Analysis 22 Oneida Trail, Glen Spey, NY 12737, USA

2 bed • 1 bath • 3 guests • $45,000

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$53,044

Profit (Cash Flow)

$30,033

Cap Rate

73.5%

Annual Revenue

$53,044

AirDNA projects $309/night at 47% occupancy ($53,044).

BNB Calc projects a 47% occupancy rate, $309 rate per night.

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

Return Metrics

180.92% 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)	$30,033	$60,066	$90,099	$120,132	$150,165	$300,330	$900,991
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$442	$911	$1,409	$1,938	$2,500	$5,873	$36,000
Down Payment	$9,000	$9,000	$9,000	$9,000	$9,000	$9,000	$9,000
Property Appreciation	$1,350	$2,740	$4,172	$5,647	$7,167	$15,476	$64,226
Total Return	$40,825	$72,718	$104,681	$136,718	$168,833	$330,679	$1,010,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

180.92%

Cap Rate

73.48%

Return on Investment

191.71%

22 Oneida Trail Glen Spey, New York, 12737-6002

2 bed • 1 bath • 3 guests

Purchase Price

Est. $216/mo

Inquire about this property

Contact

$53,044

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,033

Profit

Revenue

$53,044

Operating Expenses

$19,976

Operating Income

$33,069

Mortgage & Taxes

$3,036

Profit (Cash Flow)

$30,033

$16,600

Cash Investment

Down Payment

$9,000

Renos & Furnishing

$6,250

Closing Costs

$1,350

Total

$16,600

DSCR Ratio

Strong

10.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

180.92%

Cap Rate

73.48%

Return on Investment

191.71%

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

$2,136

Deductible property tax

$445

Your total deduction

-$24,712

Your adjusted annual income

$150,000 - -$24,712 = $174,712

Taxes on $174,712 (30%)

$52,414

Your old tax bill

$45,000

Your new tax bill

$52,414

Estimated tax savings

-$7,414

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