BNBCalc Short Term Rental Investment Analysis 774 Co Rd 68, Eagle Bridge, NY 12057, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$39,435

Profit (Cash Flow)

$992

Cap Rate

7.1%

Annual Revenue

$39,435

AirDNA projects $177/night at 61% occupancy ($39,435).

BNB Calc projects a 61% occupancy rate, $177 rate per night.

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

Return Metrics

1.27% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$991	$1,983	$2,975	$3,966	$4,958	$9,917	$29,752
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,947	$6,076	$9,398	$12,925	$16,669	$39,154	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$72,938	$86,329	$100,191	$114,544	$129,410	$212,246	$757,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.27%

Cap Rate

7.07%

Return on Investment

16.69%

774 Co Rd 68 Eagle Bridge, New York, 12057-3025

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$39,435

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$992

Profit

Revenue

$39,435

Operating Expenses

$18,207

Operating Income

$21,229

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$992

$77,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,500

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.27%

Cap Rate

7.07%

Return on Investment

16.69%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$29,902

Your adjusted annual income

$150,000 - $29,902 = $120,098

Taxes on $120,098 (30%)

$36,029

Your old tax bill

$45,000

Your new tax bill

$36,029

Estimated tax savings

$8,971

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