BNBCalc Short Term Rental Investment Analysis 55 Water St, New York, NY 10041, USA

2 bed • 1.5 bath • 3 guests • $4,000,000

BNB

Calc

Annual Revenue

$162,336

Profit (Cash Flow)

-$176,675

Cap Rate

2.3%

Annual Revenue

$162,336

AirDNA projects $626/night at 68% occupancy ($155,477).

BNB Calc projects a 71% occupancy rate, $626 rate per night.

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

Return Metrics

-19.07% 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)	-$176,674	-$353,349	-$530,024	-$706,699	-$883,373	-$1,766,747	-$5,300,243
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,200,000	$3,200,000	$3,200,000	$3,200,000	$3,200,000	$3,200,000	$3,200,000
Down Payment	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000	$800,000
Property Appreciation	$276,000	$571,044	$886,446	$1,223,610	$1,584,039	$3,795,375	$25,606,778
Total Return	$4,099,325	$4,217,694	$4,356,421	$4,516,911	$4,700,666	$6,028,627	$24,306,534

Property Appreciation:

6.9%

Revenue Appreciation:

Cash on Cash Return

-19.07%

Cap Rate

2.28%

Return on Investment

14.96%

55 Water St New York, New York, 10041

2 bed • 1.5 bath • 3 guests

Purchase Price

Est. $19,186/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$162,336

Annual Revenue

Projected nightly rate is $626/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$176,675

Profit

Revenue

$162,336

Operating Expenses

$70,784

Operating Income

$91,553

Mortgage & Taxes

$268,227

Profit (Cash Flow)

-$176,675

$926,375

Cash Investment

Down Payment

$800,000

Renos & Furnishing

$6,375

Closing Costs

$120,000

Total

$926,375

DSCR Ratio

Weak

0.34

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

Investment Value Over Time

Property Appreciation

6.9%

Revenue Appreciation

Cash on Cash Return

-19.07%

Cap Rate

2.28%

Return on Investment

14.96%

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

$189,844

Deductible property tax

$38,000

Your total deduction

$573,828

Your adjusted annual income

$150,000 - $573,828 = -$423,828

Taxes on -$423,828 (30%)

-$127,148

Your old tax bill

$45,000

Your new tax bill

-$127,148

Estimated tax savings

$172,148

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