BNBCalc Short Term Rental Investment Analysis 420 Lexington Ave, New York, NY 10170, USA

3 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Annual Revenue

$89,835

Profit (Cash Flow)

$44,840

Cap Rate

21.7%

Annual Revenue

$89,835

AirDNA projects $572/night at 43% occupancy ($89,835).

BNB Calc projects a 43% occupancy rate, $572 rate per night.

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

Return Metrics

58.04% 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)	$44,839	$89,679	$134,519	$179,359	$224,198	$448,397	$1,345,192
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$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	$353,839	$407,949	$462,337	$517,011	$571,980	$851,572	$2,073,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.04%

Cap Rate

21.69%

Return on Investment

73.51%

420 Lexington Ave New York, New York, 10170-0002

3 bed • 1 bath • 4 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$89,835

Annual Revenue

AirDNA projects $572/night at 43% occupancy ($89,835.41).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$44,840

Profit

Revenue

$89,835

Operating Expenses

$24,759

Operating Income

$65,077

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$44,840

$77,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,250

Closing Costs

$9,000

Total

$77,250

DSCR Ratio

Strong

3.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

58.04%

Cap Rate

21.69%

Return on Investment

73.51%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$21,376

Your adjusted annual income

$150,000 - $21,376 = $128,624

Taxes on $128,624 (30%)

$38,587

Your old tax bill

$45,000

Your new tax bill

$38,587

Estimated tax savings

$6,413