BNBCalc Short Term Rental Investment Analysis 666 Greenwich St, New York, NY 10014, USA

2 bed • 3 bath • 6 guests • $4,332

BNB

Calc

Annual Revenue

$172,980

Profit (Cash Flow)

$136,280

Cap Rate

3152.6%

Annual Revenue

$172,980

AirDNA projects $592/night at 80% occupancy ($172,979).

BNB Calc projects a 80% occupancy rate, $592 rate per night.

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

Return Metrics

1,759.27% 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)	$136,279	$272,559	$408,839	$545,119	$681,399	$1,362,799	$4,088,399
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,465	$3,465	$3,465	$3,465	$3,465	$3,465	$3,465
Down Payment	$866	$866	$866	$866	$866	$866	$866
Property Appreciation	$129	$263	$401	$543	$689	$1,489	$6,182
Total Return	$140,741	$277,155	$413,573	$549,995	$686,421	$1,368,621	$4,098,914

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,759.27%

Cap Rate

3,152.63%

Return on Investment

1,761.5%

666 Greenwich St New York, New York, 10014

2 bed • 3 bath • 6 guests

Purchase Price

Est. $21/mo

Inquire about this property

Contact Agent

New York

Guide

Market

Guide

Market Data

$172,980

Annual Revenue

AirDNA projects $592/night at 80% occupancy ($172,979.55).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$136,280

Profit

Revenue

$172,980

Operating Expenses

$36,407

Operating Income

$136,572

Mortgage & Taxes

$292

Profit (Cash Flow)

$136,280

$7,746

Cash Investment

Down Payment

$866

Renos & Furnishing

$6,750

Closing Costs

$130

Total

$7,746

DSCR Ratio

Strong

467.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,759.27%

Cap Rate

3,152.63%

Return on Investment

1,761.5%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$206

Deductible property tax

$43

Your total deduction

-$133,335

Your adjusted annual income

$150,000 - -$133,335 = $283,335

Taxes on $283,335 (30%)

$85,000

Your old tax bill

$45,000

Your new tax bill

$85,000

Estimated tax savings

-$40,000