BNBCalc Short Term Rental Investment Analysis 64 Crescent Dr, Center Barnstead, NH 03225, USA

3 bed • 2 bath • 6 guests • $630,000

BNB

Calc

Annual Revenue

$78,593

Profit (Cash Flow)

$12,798

Cap Rate

8.8%

Annual Revenue

$78,593

AirDNA projects $371/night at 58% occupancy ($78,593).

BNB Calc projects a 57.99999999999999% occupancy rate, $371 rate per night.

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

Return Metrics

8.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,798	$25,596	$38,394	$51,193	$63,991	$127,982	$383,948
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$504,000	$504,000	$504,000	$504,000	$504,000	$504,000	$504,000
Down Payment	$126,000	$126,000	$126,000	$126,000	$126,000	$126,000	$126,000
Property Appreciation	$18,900	$38,367	$58,418	$79,070	$100,342	$216,667	$899,175
Total Return	$661,698	$693,963	$726,812	$760,263	$794,334	$974,650	$1,913,123

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.34%

Cap Rate

8.77%

Return on Investment

24.69%

64 Crescent Dr Barnstead, New Hampshire, 03225-3220

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,022/mo

Inquire about this property

Contact Agent

$78,593

Annual Revenue

AirDNA projects $371/night at 58% occupancy ($78,593.2).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,798

Profit

Revenue

$78,593

Operating Expenses

$23,297

Operating Income

$55,296

Mortgage & Taxes

$42,498

Profit (Cash Flow)

$12,798

$153,400

Cash Investment

Down Payment

$126,000

Renos & Furnishing

$8,500

Closing Costs

$18,900

Total

$153,400

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.34%

Cap Rate

8.77%

Return on Investment

24.69%

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

$29,900

Deductible property tax

$6,237

Your total deduction

$123,607

Your adjusted annual income

$150,000 - $123,607 = $26,393

Taxes on $26,393 (30%)

$7,918

Your old tax bill

$45,000

Your new tax bill

$7,918

Estimated tax savings

$37,082

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