BNBCalc Short Term Rental Investment Analysis 777 3rd Ave, New York, NY 10017, USA

3 bed • 3.5 bath • 4 guests • $3,333

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$184,609

Profit (Cash Flow)

$147,305

Cap Rate

4426.3%

Annual Revenue

$184,609

AirDNA projects $936/night at 54% occupancy ($184,608).

BNB Calc projects a 54% occupancy rate, $936 rate per night.

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

Return Metrics

1,527.8% 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)	$147,304	$294,609	$441,914	$589,219	$736,524	$1,473,049	$4,419,147
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$32	$67	$104	$143	$185	$435	$2,666
Down Payment	$666	$666	$666	$666	$666	$666	$666
Property Appreciation	$99	$202	$309	$418	$530	$1,146	$4,757
Total Return	$148,104	$295,546	$442,994	$590,448	$737,907	$1,475,297	$4,427,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,527.8%

Cap Rate

4,426.33%

Return on Investment

1,529.18%

777 3rd Ave New York, New York, 10017

3 bed • 3.5 bath • 4 guests

Purchase Price

Est. $16/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$184,609

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$147,305

Profit

Revenue

$184,609

Operating Expenses

$37,079

Operating Income

$147,530

Mortgage & Taxes

$225

Profit (Cash Flow)

$147,305

$9,642

Cash Investment

Down Payment

$667

Renos & Furnishing

$8,875

Closing Costs

$100

Total

$9,642

DSCR Ratio

Strong

656.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,527.8%

Cap Rate

4,426.33%

Return on Investment

1,529.18%

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

$158

Deductible property tax

$33

Your total deduction

-$145,750

Your adjusted annual income

$150,000 - -$145,750 = $295,750

Taxes on $295,750 (30%)

$88,725

Your old tax bill

$45,000

Your new tax bill

$88,725

Estimated tax savings

-$43,725

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