BNBCalc Short Term Rental Investment Analysis 30 Pine Valley Dr, Falmouth, MA 02540, USA

2 bed • 2 bath • 6 guests • $285,000

BNB

Calc

Annual Revenue

$50,221

Profit (Cash Flow)

$4,983

Cap Rate

9.2%

Annual Revenue

$50,221

AirDNA projects $308/night at 50% occupancy ($56,247).

BNB Calc projects a 50% occupancy rate, $275 rate per night.

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

Return Metrics

11.44% 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)	$4,982	$9,965	$14,948	$19,931	$24,914	$49,828	$149,484
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,716	$7,627	$11,741	$16,071	$20,627	$47,231	$256,499
Down Payment	$28,500	$28,500	$28,500	$28,500	$28,500	$28,500	$28,500
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$45,749	$63,449	$81,617	$100,272	$119,434	$223,575	$841,254

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.44%

Cap Rate

9.16%

Return on Investment

39.6%

30 Pine Valley Dr Falmouth, Massachusetts, 02540

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

$50,221

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,983

Profit

Revenue

$50,221

Operating Expenses

$24,109

Operating Income

$26,112

Mortgage & Taxes

$21,129

Profit (Cash Flow)

$4,983

$43,550

Cash Investment

Down Payment

$28,500

Renos & Furnishing

$6,500

Closing Costs

$8,550

Total

$43,550

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.44%

Cap Rate

9.16%

Return on Investment

39.6%

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

$12,908

Deductible property tax

$3,135

Your total deduction

$21,940

Your adjusted annual income

$150,000 - $21,940 = $128,060

Taxes on $128,060 (30%)

$38,418

Your old tax bill

$45,000

Your new tax bill

$38,418

Estimated tax savings

$6,582

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