BNBCalc Short Term Rental Investment Analysis 250 West Bay Drive, Long Beach, NY 11561, USA

5 bed • 4 bath • 16 guests • $1,200,000

BNB

Calc

Annual Revenue

$142,018

Profit (Cash Flow)

$29,527

Cap Rate

9.2%

Annual Revenue

$142,018

AirDNA projects $997/night at 39% occupancy ($142,017).

BNB Calc projects a 39% occupancy rate, $997 rate per night.

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

Return Metrics

10.21% 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)	$29,527	$59,054	$88,581	$118,109	$147,636	$295,272	$885,818
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$317,316	$396,439	$477,447	$560,420	$645,443	$1,104,589	$3,798,533

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.21%

Cap Rate

9.2%

Return on Investment

26.75%

250 W Bay Dr Long Beach, New York, 11561-1940

5 bed • 4 bath • 16 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$142,018

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$29,527

Profit

Revenue

$142,018

Operating Expenses

$31,542

Operating Income

$110,476

Mortgage & Taxes

$80,948

Profit (Cash Flow)

$29,527

$289,000

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$13,000

Closing Costs

$36,000

Total

$289,000

DSCR Ratio

Strong

1.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.21%

Cap Rate

9.2%

Return on Investment

26.75%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$91,149

Your adjusted annual income

$150,000 - $91,149 = $58,851

Taxes on $58,851 (30%)

$17,655

Your old tax bill

$45,000

Your new tax bill

$17,655

Estimated tax savings

$27,345

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