BNBCalc Short Term Rental Investment Analysis 220 W 15th St, New York, NY 10011, USA

1 bed • 1 bath • 4 guests • $1,100,000

BNB

Calc

Annual Revenue

$67,307

Profit (Cash Flow)

-$4,443

Cap Rate

4.1%

Annual Revenue

$67,307

AirDNA projects $271/night at 68% occupancy ($67,307).

BNB Calc projects a 68% occupancy rate, $271 rate per night.

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

Return Metrics

-1.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,443	-$8,886	-$13,329	-$17,773	-$22,216	-$44,432	-$133,298
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$780,999	$780,999	$780,999	$780,999	$780,999	$780,999	$780,999
Down Payment	$319,000	$319,000	$319,000	$319,000	$319,000	$319,000	$319,000
Property Appreciation	$33,000	$66,990	$101,999	$138,059	$175,201	$378,308	$1,569,988
Total Return	$1,128,556	$1,158,103	$1,188,669	$1,220,286	$1,252,985	$1,433,875	$2,536,690

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.24%

Cap Rate

4.14%

Return on Investment

12.58%

220 W 15th St New York, New York, 10011

1 bed • 1 bath • 4 guests

Purchase Price

Est. $5,276/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$67,307

Annual Revenue

AirDNA projects $271/night at 68% occupancy ($67,307.16).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,443

Profit

Revenue

$67,307

Operating Expenses

$21,737

Operating Income

$45,570

Mortgage & Taxes

$50,013

Profit (Cash Flow)

-$4,443

$356,250

Cash Investment

Down Payment

$319,000

Renos & Furnishing

$4,250

Closing Costs

$33,000

Total

$356,250

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.24%

Cap Rate

4.14%

Return on Investment

12.58%

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

$23,060

Deductible property tax

$10,450

Your total deduction

$234,035

Your adjusted annual income

$150,000 - $234,035 = -$84,035

Taxes on -$84,035 (30%)

-$25,211

Your old tax bill

$45,000

Your new tax bill

-$25,211

Estimated tax savings

$70,211

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