BNBCalc Short Term Rental Investment Analysis 76 W Allenton Rd, North Kingstown, RI 02852, USA

4 bed • 3.5 bath • 12 guests • $450,000

BNB

Calc

Annual Revenue

$86,398

Profit (Cash Flow)

$31,731

Cap Rate

13.8%

Annual Revenue

$86,398

AirDNA projects $415/night at 57% occupancy ($86,398).

BNB Calc projects a 56.99999999999999% occupancy rate, $415 rate per night.

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

Return Metrics

27.74% 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)	$31,731	$63,462	$95,193	$126,924	$158,655	$317,310	$951,932
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$139,651	$189,981	$241,017	$292,790	$345,333	$620,804	$2,044,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.74%

Cap Rate

13.79%

Return on Investment

43.41%

76 W Allenton Rd North Kingstown, Rhode Island, 02852-5934

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$86,398

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,731

Profit

Revenue

$86,398

Operating Expenses

$24,312

Operating Income

$62,087

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$31,731

$114,375

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$10,875

Closing Costs

$13,500

Total

$114,375

DSCR Ratio

Strong

2.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.74%

Cap Rate

13.79%

Return on Investment

43.41%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$14,350

Your adjusted annual income

$150,000 - $14,350 = $135,650

Taxes on $135,650 (30%)

$40,695

Your old tax bill

$45,000

Your new tax bill

$40,695

Estimated tax savings

$4,305

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