BNBCalc Short Term Rental Investment Analysis 58 Lake Dr, Greenwood Lake, NY 10925, USA

3 bed • 1.5 bath • 8 guests • $400,000

BNB

Calc

Annual Revenue

$74,776

Profit (Cash Flow)

$17,873

Cap Rate

12.8%

Annual Revenue

$74,776

AirDNA projects $347/night at 59% occupancy ($74,776).

BNB Calc projects a 59% occupancy rate, $347 rate per night.

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

Return Metrics

17.8% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,872	$35,745	$53,618	$71,490	$89,363	$178,727	$536,181
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$113,802	$148,207	$183,239	$218,927	$255,299	$448,499	$1,507,086

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.8%

Cap Rate

12.78%

Return on Investment

33.67%

58 Lake Dr Greenwood Lake, New York, 10925

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$74,776

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,873

Profit

Revenue

$74,776

Operating Expenses

$23,641

Operating Income

$51,135

Mortgage & Taxes

$33,263

Profit (Cash Flow)

$17,873

$100,375

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,375

Closing Costs

$12,000

Total

$100,375

DSCR Ratio

Strong

1.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.8%

Cap Rate

12.78%

Return on Investment

33.67%

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

$18,984

Deductible property tax

$10,240

Your total deduction

$22,910

Your adjusted annual income

$150,000 - $22,910 = $127,090

Taxes on $127,090 (30%)

$38,127

Your old tax bill

$45,000

Your new tax bill

$38,127

Estimated tax savings

$6,873

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