BNBCalc Short Term Rental Investment Analysis 55 S Station Rd, North Woodstock, NH 03262, USA

6 bed • 4.5 bath • 16 guests • $925,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$220,516

Profit (Cash Flow)

$109,221

Cap Rate

17.3%

Annual Revenue

$220,516

AirDNA projects $875/night at 46% occupancy ($147,010).

BNB Calc projects a 69% occupancy rate, $875 rate per night.

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

Return Metrics

21.49% 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)	$109,221	$218,442	$327,663	$436,884	$546,105	$1,092,210	$3,276,631
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15,393	$31,413	$48,086	$65,438	$83,497	$185,447	$647,499
Down Payment	$277,500	$277,500	$277,500	$277,500	$277,500	$277,500	$277,500
Property Appreciation	$27,750	$56,332	$85,772	$116,095	$147,328	$318,122	$1,320,217
Total Return	$429,864	$583,687	$739,021	$895,918	$1,054,431	$1,873,281	$5,521,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.49%

Cap Rate

17.34%

Return on Investment

29.98%

55 S Station Rd Woodstock, New Hampshire, 03262

6 bed • 4.5 bath • 16 guests

Purchase Price

Est. $4,437/mo

Inquire about this property

Contact Agent

$220,516

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$109,221

Profit

Revenue

$220,516

Operating Expenses

$60,107

Operating Income

$160,409

Mortgage & Taxes

$51,188

Profit (Cash Flow)

$109,221

$508,125

Cash Investment

Down Payment

$277,500

Renos & Furnishing

$175,125

Closing Costs

$55,500

Total

$508,125

DSCR Ratio

Strong

3.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.49%

Cap Rate

17.34%

Return on Investment

29.98%

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

$25,337

Deductible property tax

$10,175

Your total deduction

$247

Your adjusted annual income

$150,000 - $247 = $149,753

Taxes on $149,753 (30%)

$44,926

Your old tax bill

$45,000

Your new tax bill

$44,926

Estimated tax savings

$74

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