BNBCalc Short Term Rental Investment Analysis 400 Broome St, New York, NY 10013, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$202,491

Profit (Cash Flow)

$142,010

Cap Rate

54.1%

Annual Revenue

$202,491

AirDNA projects $792/night at 70% occupancy ($202,491).

BNB Calc projects a 70% occupancy rate, $792 rate per night.

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

Return Metrics

183.23% 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)	$142,010	$284,020	$426,031	$568,041	$710,051	$1,420,103	$4,260,310
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$213,957	$368,366	$523,247	$678,619	$834,503	$1,622,432	$4,988,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

183.23%

Cap Rate

54.08%

Return on Investment

198.65%

400 Broome St New York, New York, 10013

3 bed • 2 bath • 2 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

New York

Guide

Market

Guide

Market Data

$202,491

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$142,010

Profit

Revenue

$202,491

Operating Expenses

$40,244

Operating Income

$162,247

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$142,010

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Strong

8.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

183.23%

Cap Rate

54.08%

Return on Investment

198.65%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$111,117

Your adjusted annual income

$150,000 - -$111,117 = $261,117

Taxes on $261,117 (30%)

$78,335

Your old tax bill

$45,000

Your new tax bill

$78,335

Estimated tax savings

-$33,335

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