BNBCalc Short Term Rental Investment Analysis 3530 Hickox Rd, Canandaigua, NY 14424, USA

4 bed • 2 bath • 12 guests • $194,900

BNB

Calc

Annual Revenue

$101,720

Profit (Cash Flow)

$62,269

Cap Rate

38.7%

Annual Revenue

$101,720

AirDNA projects $557/night at 50% occupancy ($101,720).

BNB Calc projects a 50% occupancy rate, $557 rate per night.

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

Return Metrics

112.54% 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)	$62,269	$124,538	$186,808	$249,077	$311,347	$622,694	$1,868,083
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$155,920	$155,920	$155,920	$155,920	$155,920	$155,920	$155,920
Down Payment	$38,980	$38,980	$38,980	$38,980	$38,980	$38,980	$38,980
Property Appreciation	$5,847	$11,869	$18,072	$24,461	$31,042	$67,029	$278,173
Total Return	$263,016	$331,308	$399,780	$468,439	$537,289	$884,623	$2,341,157

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

112.54%

Cap Rate

38.69%

Return on Investment

126.57%

3530 Hickox Rd Canandaigua, New York, 14424-9001

4 bed • 2 bath • 12 guests

Purchase Price

Est. $935/mo

Inquire about this property

Contact Agent

$101,720

Annual Revenue

Projected nightly rate is $557/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$62,269

Profit

Revenue

$101,720

Operating Expenses

$26,304

Operating Income

$75,417

Mortgage & Taxes

$13,147

Profit (Cash Flow)

$62,269

$55,327

Cash Investment

Down Payment

$38,980

Renos & Furnishing

$10,500

Closing Costs

$5,847

Total

$55,327

DSCR Ratio

Strong

5.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

112.54%

Cap Rate

38.69%

Return on Investment

126.57%

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

$9,250

Deductible property tax

$1,930

Your total deduction

-$41,512

Your adjusted annual income

$150,000 - -$41,512 = $191,512

Taxes on $191,512 (30%)

$57,454

Your old tax bill

$45,000

Your new tax bill

$57,454

Estimated tax savings

-$12,454

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