BNBCalc Short Term Rental Investment Analysis 7 Lambs Way, Lake Placid, NY 12946, USA

3 bed • 2 bath • 9 guests • $849,000

BNB

Calc

Annual Revenue

$197,714

Profit (Cash Flow)

$101,660

Cap Rate

18.7%

Annual Revenue

$197,714

AirDNA projects $694/night at 78% occupancy ($197,713).

BNB Calc projects a 78% occupancy rate, $694 rate per night.

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

Return Metrics

49.88% 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)	$101,660	$203,320	$304,980	$406,640	$508,301	$1,016,602	$3,049,806
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,340	$17,195	$26,596	$36,578	$47,174	$110,806	$679,200
Down Payment	$169,800	$169,800	$169,800	$169,800	$169,800	$169,800	$169,800
Property Appreciation	$25,470	$51,704	$78,725	$106,556	$135,223	$291,985	$1,211,745
Total Return	$305,270	$442,020	$580,102	$719,575	$860,499	$1,589,193	$5,110,552

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.88%

Cap Rate

18.71%

Return on Investment

66.48%

7 Lambs Way Lake Placid, New York, 12946

3 bed • 2 bath • 9 guests

Purchase Price

Est. $4,072/mo

Inquire about this property

Contact Agent

Lake Placid

Zoning

Laws

$197,714

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$101,660

Profit

Revenue

$197,714

Operating Expenses

$38,783

Operating Income

$158,931

Mortgage & Taxes

$57,271

Profit (Cash Flow)

$101,660

$203,770

Cash Investment

Down Payment

$169,800

Renos & Furnishing

$8,500

Closing Costs

$25,470

Total

$203,770

DSCR Ratio

Strong

2.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.88%

Cap Rate

18.71%

Return on Investment

66.48%

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

$40,294

Deductible property tax

$8,405

Your total deduction

-$16,378

Your adjusted annual income

$150,000 - -$16,378 = $166,378

Taxes on $166,378 (30%)

$49,913

Your old tax bill

$45,000

Your new tax bill

$49,913

Estimated tax savings

-$4,913

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