BNBCalc Short Term Rental Investment Analysis 665 Welton St, Harpursville, NY 13787, USA

4 bed • 2 bath • 8 guests • $165,000

BNB

Calc

Annual Revenue

$36,524

Profit (Cash Flow)

$7,566

Cap Rate

11.3%

Annual Revenue

$36,524

AirDNA projects $391/night at 36% occupancy ($51,411).

BNB Calc projects a 50% occupancy rate, $200 rate per night.

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

Return Metrics

15.61% 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)	$7,565	$15,131	$22,697	$30,263	$37,829	$75,658	$226,975
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$132,000	$132,000	$132,000	$132,000	$132,000	$132,000	$132,000
Down Payment	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Property Appreciation	$4,950	$10,048	$15,299	$20,708	$26,280	$56,746	$235,498
Total Return	$177,515	$190,180	$202,997	$215,972	$229,109	$297,404	$627,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.61%

Cap Rate

11.33%

Return on Investment

29.17%

665 Welton St Harpursville, New York, 13787-1924

4 bed • 2 bath • 8 guests

Purchase Price

Est. $791/mo

Inquire about this property

Contact Agent

$36,524

Annual Revenue

Projected nightly rate is $391/night at 36% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,566

Profit

Revenue

$36,524

Operating Expenses

$17,828

Operating Income

$18,696

Mortgage & Taxes

$11,130

Profit (Cash Flow)

$7,566

$48,450

Cash Investment

Down Payment

$33,000

Renos & Furnishing

$10,500

Closing Costs

$4,950

Total

$48,450

DSCR Ratio

Strong

1.68

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.61%

Cap Rate

11.33%

Return on Investment

29.17%

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

$7,831

Deductible property tax

$1,633

Your total deduction

$10,229

Your adjusted annual income

$150,000 - $10,229 = $139,771

Taxes on $139,771 (30%)

$41,931

Your old tax bill

$45,000

Your new tax bill

$41,931

Estimated tax savings

$3,069

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