BNBCalc Short Term Rental Investment Analysis 420 Hallihans Hill Rd, Kingston, NY 12401, USA

4 bed • 3.5 bath • 10 guests • $1,200,000

BNB

Calc

Annual Revenue

$131,488

Profit (Cash Flow)

$73,234

Cap Rate

8.5%

Annual Revenue

$131,488

AirDNA projects $436/night at 46% occupancy ($73,253).

BNB Calc projects a 60% occupancy rate, $600 rate per night.

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

Return Metrics

5.87% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$73,234	$146,468	$219,703	$292,937	$366,172	$732,344	$2,197,032
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000	$1,200,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$1,309,234	$1,419,548	$1,530,975	$1,643,548	$1,757,300	$2,345,043	$5,109,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.87%

Cap Rate

8.5%

Return on Investment

8.76%

420 Hallihans Hill Rd Kingston, New York, 12401

4 bed • 3.5 bath • 10 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

Kingston

Zoning

Laws

$131,488

Annual Revenue

Projected nightly rate is $436/night at 46% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$73,234

Profit

Revenue

$131,488

Operating Expenses

$29,453

Operating Income

$102,034

Mortgage & Taxes

$28,800

Profit (Cash Flow)

$73,234

$1,246,875

Cash Investment

Down Payment

$1,200,000

Renos & Furnishing

$10,875

Closing Costs

$36,000

Total

$1,246,875

DSCR Ratio

Strong

3.54

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.87%

Cap Rate

8.5%

Return on Investment

8.76%

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

$28,800

Your total deduction

$59,263

Your adjusted annual income

$150,000 - $59,263 = $90,737

Taxes on $90,737 (30%)

$27,221

Your old tax bill

$45,000

Your new tax bill

$27,221

Estimated tax savings

$17,779

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