BNBCalc Short Term Rental Investment Analysis 711 Allen Teator Rd, Preston Hollow, NY 12469, USA

3 bed • 2 bath • 10 guests • $449,000

BNB

Calc

Annual Revenue

$46,678

Profit (Cash Flow)

-$2,758

Cap Rate

6.1%

Annual Revenue

$46,678

AirDNA projects $426/night at 67% occupancy ($104,247).

BNB Calc projects a 30% occupancy rate, $426 rate per night.

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

Return Metrics

-2.46% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,758	-$5,516	-$8,274	-$11,032	-$13,790	-$27,581	-$82,743
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,411	$9,094	$14,066	$19,344	$24,948	$58,600	$359,200
Down Payment	$89,800	$89,800	$89,800	$89,800	$89,800	$89,800	$89,800
Property Appreciation	$13,470	$27,344	$41,634	$56,353	$71,514	$154,418	$640,840
Total Return	$104,922	$120,721	$137,226	$154,465	$172,472	$275,238	$1,007,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.46%

Cap Rate

6.13%

Return on Investment

13.53%

711 Allen Teator Rd New York, 12469-1213

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,154/mo

Inquire about this property

Contact Agent

$46,678

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,758

Profit

Revenue

$46,678

Operating Expenses

$19,148

Operating Income

$27,530

Mortgage & Taxes

$30,288

Profit (Cash Flow)

-$2,758

$111,770

Cash Investment

Down Payment

$89,800

Renos & Furnishing

$8,500

Closing Costs

$13,470

Total

$111,770

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.46%

Cap Rate

6.13%

Return on Investment

13.53%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$48,413

Your adjusted annual income

$150,000 - $48,413 = $101,587

Taxes on $101,587 (30%)

$30,476

Your old tax bill

$45,000

Your new tax bill

$30,476

Estimated tax savings

$14,524

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