BNBCalc Short Term Rental Investment Analysis 32 River St, Oneonta, NY 13820, USA

3 bed • 2 bath • 8 guests • $155,000

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$57,738

Profit (Cash Flow)

$26,382

Cap Rate

23.6%

Annual Revenue

$57,738

AirDNA projects $247/night at 64% occupancy ($57,737).

BNB Calc projects a 64% occupancy rate, $247 rate per night.

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

Return Metrics

46.65% 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)	$26,382	$52,764	$79,146	$105,528	$131,910	$263,821	$791,465
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$111,599	$111,599	$111,599	$111,599	$111,599	$111,599	$111,599
Down Payment	$43,400	$43,400	$43,400	$43,400	$43,400	$43,400	$43,400
Property Appreciation	$4,650	$9,439	$14,372	$19,453	$24,687	$53,307	$221,225
Total Return	$186,032	$217,203	$248,519	$279,982	$311,598	$472,128	$1,167,691

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.65%

Cap Rate

23.58%

Return on Investment

57.73%

32 River St Oneonta, New York, 13820-2316

3 bed • 2 bath • 8 guests

Purchase Price

Est. $743/mo

Inquire about this property

Contact

Oneonta

Guide

Zoning

Guide

Laws

$57,738

Annual Revenue

Projected nightly rate is $247/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,382

Profit

Revenue

$57,738

Operating Expenses

$21,186

Operating Income

$36,552

Mortgage & Taxes

$10,170

Profit (Cash Flow)

$26,382

$56,550

Cash Investment

Down Payment

$43,400

Renos & Furnishing

$8,500

Closing Costs

$4,650

Total

$56,550

DSCR Ratio

Strong

3.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.65%

Cap Rate

23.58%

Return on Investment

57.73%

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

$5,616

Deductible property tax

$2,899

Your total deduction

-$9,944

Your adjusted annual income

$150,000 - -$9,944 = $159,944

Taxes on $159,944 (30%)

$47,983

Your old tax bill

$45,000

Your new tax bill

$47,983

Estimated tax savings

-$2,983

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