BNBCalc Short Term Rental Investment Analysis 355 Hervey Street Rd, East Durham, NY 12423, USA

1 bed • 1 bath • 3 guests • $150,000

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$46,722

Profit (Cash Flow)

$24,268

Cap Rate

18.0%

Annual Revenue

$46,722

AirDNA projects $246/night at 52% occupancy ($46,722).

BNB Calc projects a 52% occupancy rate, $246 rate per night.

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

Return Metrics

15.28% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,268	$48,536	$72,804	$97,072	$121,340	$242,681	$728,044
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$178,768	$207,671	$236,713	$265,898	$295,231	$444,268	$1,092,133

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.28%

Cap Rate

17.97%

Return on Investment

18.12%

355 Hervey Street Rd East Durham, New York, 12423

1 bed • 1 bath • 3 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact

$46,722

Annual Revenue

Projected nightly rate is $246/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,268

Profit

Revenue

$46,722

Operating Expenses

$19,754

Operating Income

$26,968

Mortgage & Taxes

$2,700

Profit (Cash Flow)

$24,268

$158,750

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$4,250

Closing Costs

$4,500

Total

$158,750

DSCR Ratio

Strong

9.99

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.28%

Cap Rate

17.97%

Return on Investment

18.12%

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

Deductible property tax

$2,700

Your total deduction

-$7,307

Your adjusted annual income

$150,000 - -$7,307 = $157,307

Taxes on $157,307 (30%)

$47,192

Your old tax bill

$45,000

Your new tax bill

$47,192

Estimated tax savings

-$2,192

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