BNBCalc Short Term Rental Investment Analysis 55 James Reynolds Road, Swansea, MA, USA

2 bed • 2 bath • 4 guests • $180

BNB

Calc

Report by:

Rob Carreiro

robcarreiro23@gmail.com

Annual Revenue

$23,178

Profit (Cash Flow)

$7,073

Cap Rate

3936.2%

Annual Revenue

$23,178

AirDNA projects $217/night at 64% occupancy ($50,725).

BNB Calc projects a 38% occupancy rate, $167 rate per night.

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

Return Metrics

108.12% 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)	$7,073	$14,146	$21,219	$28,292	$35,365	$70,730	$212,191
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1	$3	$5	$7	$10	$23	$144
Down Payment	$36	$36	$36	$36	$36	$36	$36
Property Appreciation	$5	$10	$16	$22	$28	$61	$256
Total Return	$7,116	$14,196	$21,277	$28,358	$35,439	$70,851	$212,628

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.12%

Cap Rate

3,936.21%

Return on Investment

108.23%

55 James Reynolds Rd Swansea, Massachusetts, 02777-3416

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1/mo

Inquire about this property

Contact Agent

$23,178

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,073

Profit

Revenue

$23,178

Operating Expenses

$16,093

Operating Income

$7,085

Mortgage & Taxes

$12

Profit (Cash Flow)

$7,073

$6,541

Cash Investment

Down Payment

$36

Renos & Furnishing

$6,500

Closing Costs

Total

$6,541

DSCR Ratio

Strong

583.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

108.12%

Cap Rate

3,936.21%

Return on Investment

108.23%

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

Deductible property tax

Your total deduction

-$6,158

Your adjusted annual income

$150,000 - -$6,158 = $156,158

Taxes on $156,158 (30%)

$46,847

Your old tax bill

$45,000

Your new tax bill

$46,847

Estimated tax savings

-$1,847

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