BNBCalc Short Term Rental Investment Analysis 75 Broadway, Rockville Centre, New York 11570, United States

4 bed • 2.5 bath • 8 guests • $1,135,000

BNB

Calc

Annual Revenue

$149,750

Profit (Cash Flow)

$40,639

Cap Rate

10.3%

Annual Revenue

$149,750

AirDNA projects $384/night at 74% occupancy ($103,787).

BNB Calc projects a 82% occupancy rate, $500 rate per night.

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

Return Metrics

14.95% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,639	$81,278	$121,917	$162,556	$203,195	$406,390	$1,219,170
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$908,000	$908,000	$908,000	$908,000	$908,000	$908,000	$908,000
Down Payment	$227,000	$227,000	$227,000	$227,000	$227,000	$227,000	$227,000
Property Appreciation	$34,050	$69,121	$105,245	$142,452	$180,776	$390,345	$1,619,942
Total Return	$1,209,689	$1,285,399	$1,362,162	$1,440,008	$1,518,971	$1,931,735	$3,974,113

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.95%

Cap Rate

10.32%

Return on Investment

31.59%

75 Broadway Rockville Centre, New York, 11570-2302

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $5,444/mo

Inquire about this property

Contact Agent

$1,216,700

Zestimate

$149,750

Annual Revenue

Projected nightly rate is $384/night at 74% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,639

Profit

Revenue

$149,750

Operating Expenses

$32,548

Operating Income

$117,203

Mortgage & Taxes

$76,564

Profit (Cash Flow)

$40,639

$271,675

Cash Investment

Down Payment

$227,000

Renos & Furnishing

$10,625

Closing Costs

$34,050

Total

$271,675

DSCR Ratio

Strong

1.53

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.95%

Cap Rate

10.32%

Return on Investment

31.59%

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

$53,868

Deductible property tax

$11,236

Your total deduction

$41,409

Your adjusted annual income

$150,000 - $41,409 = $108,591

Taxes on $108,591 (30%)

$32,577

Your old tax bill

$45,000

Your new tax bill

$32,577

Estimated tax savings

$12,423

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

13,112 sqft

Year built:

1907

Size:

2,111 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 13,112 sqft

Building area: 2,111 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 35-074-00-0157

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $817

County Est. Land Value: -

Assessed Land Value: $395

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/21/21	$1,135,000	66%	August W Orlando, Arlene M Orlando

Ownership

Name: August W Orlando

Owner Occupied: Yes

Owner Mailing Address: 75 Broadway, Rockville Centre, Ny 11570

Years Owned: 18

Home Equity: $144,600

Mortgage Balance Remaining: $750,000

Financed amount: 66.0792%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No