BNBCalc Short Term Rental Investment Analysis 430 Albee Square W, Brooklyn, NY 11201, USA

3 bed • 2 bath • 2 guests • $2,000,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$111,107

Profit (Cash Flow)

-$51,330

Cap Rate

4.2%

Annual Revenue

$111,107

AirDNA projects $468/night at 65% occupancy ($111,107).

BNB Calc projects a 65% occupancy rate, $468 rate per night.

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

Return Metrics

-10.95% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$51,330	-$102,660	-$153,991	-$205,321	-$256,652	-$513,304	-$1,539,912
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000
Down Payment	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Property Appreciation	$60,000	$121,800	$185,454	$251,017	$318,548	$687,832	$2,854,524
Total Return	$2,008,669	$2,019,139	$2,031,462	$2,045,695	$2,061,896	$2,174,528	$3,314,612

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.95%

Cap Rate

4.17%

Return on Investment

6.04%

430 Albee Square W New York, 11201-5306

3 bed • 2 bath • 2 guests

Purchase Price

Est. $9,593/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$111,107

Annual Revenue

Projected nightly rate is $468/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$51,330

Profit

Revenue

$111,107

Operating Expenses

$27,524

Operating Income

$83,583

Mortgage & Taxes

$134,914

Profit (Cash Flow)

-$51,330

$468,500

Cash Investment

Down Payment

$400,000

Renos & Furnishing

$8,500

Closing Costs

$60,000

Total

$468,500

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.95%

Cap Rate

4.17%

Return on Investment

6.04%

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

$94,922

Deductible property tax

$19,800

Your total deduction

$250,640

Your adjusted annual income

$150,000 - $250,640 = -$100,640

Taxes on -$100,640 (30%)

-$30,192

Your old tax bill

$45,000

Your new tax bill

-$30,192

Estimated tax savings

$75,192

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