BNBCalc Short Term Rental Investment Analysis 440 24th St, Niagara Falls, NY 14303, USA

6 bed • 2 bath • 12 guests • $134,900

BNB

Calc

Annual Revenue

$72,976

Profit (Cash Flow)

$41,309

Cap Rate

37.4%

Annual Revenue

$72,976

AirDNA projects $333/night at 60% occupancy ($72,975).

BNB Calc projects a 60% occupancy rate, $333 rate per night.

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

Return Metrics

90.73% 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)	$41,308	$82,617	$123,926	$165,235	$206,544	$413,089	$1,239,269
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$107,920	$107,920	$107,920	$107,920	$107,920	$107,920	$107,920
Down Payment	$26,980	$26,980	$26,980	$26,980	$26,980	$26,980	$26,980
Property Appreciation	$4,047	$8,215	$12,508	$16,931	$21,486	$46,394	$192,537
Total Return	$180,255	$225,733	$271,335	$317,067	$362,930	$594,384	$1,566,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

90.73%

Cap Rate

37.36%

Return on Investment

102.53%

440 24th St Niagara Falls, New York, 14303-1842

6 bed • 2 bath • 12 guests

Purchase Price

Est. $647/mo

Inquire about this property

Contact Agent

Niagara Falls

Zoning

Laws

$72,976

Annual Revenue

Projected nightly rate is $333/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$41,309

Profit

Revenue

$72,976

Operating Expenses

$22,567

Operating Income

$50,409

Mortgage & Taxes

$9,100

Profit (Cash Flow)

$41,309

$45,527

Cash Investment

Down Payment

$26,980

Renos & Furnishing

$14,500

Closing Costs

$4,047

Total

$45,527

DSCR Ratio

Strong

5.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

90.73%

Cap Rate

37.36%

Return on Investment

102.53%

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

$6,402

Deductible property tax

$1,336

Your total deduction

-$25,944

Your adjusted annual income

$150,000 - -$25,944 = $175,944

Taxes on $175,944 (30%)

$52,783

Your old tax bill

$45,000

Your new tax bill

$52,783

Estimated tax savings

-$7,783

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