BNBCalc Short Term Rental Investment Analysis 5 Mill Rd, Sag Harbor, NY 11963, USA

4 bed • 3 bath • 8 guests • $1,500,000

BNB

Calc

Annual Revenue

$122,481

Profit (Cash Flow)

-$7,707

Cap Rate

6.2%

Annual Revenue

$122,481

AirDNA projects $729/night at 46% occupancy ($122,480).

BNB Calc projects a 46% occupancy rate, $729 rate per night.

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

Return Metrics

-2.16% 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)	-$7,706	-$15,413	-$23,120	-$30,827	-$38,534	-$77,068	-$231,206
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$14,736	$30,381	$46,991	$64,625	$83,347	$195,771	$1,200,000
Down Payment	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Property Appreciation	$45,000	$91,350	$139,090	$188,263	$238,911	$515,874	$2,140,893
Total Return	$352,029	$406,317	$462,961	$522,061	$583,724	$934,577	$3,409,687

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.16%

Cap Rate

6.23%

Return on Investment

14.62%

5 Mill Rd Sag Harbor, New York, 11963-1506

4 bed • 3 bath • 8 guests

Purchase Price

Est. $7,195/mo

Inquire about this property

Contact Agent

Sag Harbor

Zoning

Laws

$122,481

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,707

Profit

Revenue

$122,481

Operating Expenses

$29,003

Operating Income

$93,478

Mortgage & Taxes

$101,185

Profit (Cash Flow)

-$7,707

$355,750

Cash Investment

Down Payment

$300,000

Renos & Furnishing

$10,750

Closing Costs

$45,000

Total

$355,750

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.16%

Cap Rate

6.23%

Return on Investment

14.62%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$157,793

Your adjusted annual income

$150,000 - $157,793 = -$7,793

Taxes on -$7,793 (30%)

-$2,338

Your old tax bill

$45,000

Your new tax bill

-$2,338

Estimated tax savings

$47,338

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