BNBCalc Short Term Rental Investment Analysis 7506 Fish Hatchery Road, Bath, NY, USA

2 bed • 1 bath • 4 guests • $229,000

BNB

Calc

Annual Revenue

$32,667

Profit (Cash Flow)

-$7,193

Cap Rate

6.7%

Annual Revenue

$32,667

AirDNA projects $172/night at 52% occupancy ($32,667).

BNB Calc projects a 52% occupancy rate, $172 rate per night.

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

Return Metrics

-29.27% 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)	-$7,192	-$14,385	-$21,578	-$28,770	-$35,963	-$71,927	-$215,782
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,817	$3,785	$5,917	$8,225	$10,725	$26,704	$217,550
Down Payment	$11,450	$11,450	$11,450	$11,450	$11,450	$11,450	$11,450
Property Appreciation	$6,870	$13,946	$21,234	$28,741	$36,473	$78,756	$326,843
Total Return	$12,944	$14,796	$17,023	$19,646	$22,685	$44,984	$340,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-29.27%

Cap Rate

6.69%

Return on Investment

6.08%

7506 Fish Hatchery Rd Bath, New York, 14810-8047

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,098/mo

Inquire about this property

Contact Agent

$32,667

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,193

Profit

Revenue

$32,667

Operating Expenses

$17,327

Operating Income

$15,341

Mortgage & Taxes

$22,533

Profit (Cash Flow)

-$7,193

$24,570

Cash Investment

Down Payment

$11,450

Renos & Furnishing

$6,250

Closing Costs

$6,870

Total

$24,570

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-29.27%

Cap Rate

6.69%

Return on Investment

6.08%

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

$17,271

Deductible property tax

$2,290

Your total deduction

$30,082

Your adjusted annual income

$150,000 - $30,082 = $119,918

Taxes on $119,918 (30%)

$35,976

Your old tax bill

$45,000

Your new tax bill

$35,976

Estimated tax savings

$9,024

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