BNBCalc Short Term Rental Investment Analysis 435 Hudson Street, New York, NY, USA

2 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

$115,717

Profit (Cash Flow)

$67,356

Cap Rate

29.2%

Annual Revenue

$115,717

AirDNA projects $434/night at 73% occupancy ($115,716).

BNB Calc projects a 73% occupancy rate, $434 rate per night.

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

Return Metrics

89.21% 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)	$67,356	$134,712	$202,069	$269,425	$336,781	$673,563	$2,020,691
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	$376,356	$452,982	$529,887	$607,078	$684,564	$1,076,738	$2,748,870

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

89.21%

Cap Rate

29.19%

Return on Investment

105.03%

435 Hudson St New York, New York, 10014

2 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

$115,717

Annual Revenue

Projected nightly rate is $434/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$67,356

Profit

Revenue

$115,717

Operating Expenses

$28,123

Operating Income

$87,593

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$67,356

$75,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$6,500

Closing Costs

$9,000

Total

$75,500

DSCR Ratio

Strong

4.33

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

89.21%

Cap Rate

29.19%

Return on Investment

105.03%

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

-$36,739

Your adjusted annual income

$150,000 - -$36,739 = $186,739

Taxes on $186,739 (30%)

$56,022

Your old tax bill

$45,000

Your new tax bill

$56,022

Estimated tax savings

-$11,022

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