BNBCalc Short Term Rental Investment Analysis 777 St Marks Ave, Brooklyn, NY 11213, USA

4 bed • 2 bath • 3 guests • $400,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$78,064

Profit (Cash Flow)

$27,853

Cap Rate

13.7%

Annual Revenue

$78,064

AirDNA projects $319/night at 67% occupancy ($78,063).

BNB Calc projects a 67% occupancy rate, $319 rate per night.

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

Return Metrics

27.17% 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)	$27,852	$55,705	$83,557	$111,410	$139,262	$278,525	$835,577
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$439,852	$480,065	$520,648	$561,613	$602,972	$816,092	$1,806,482

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.17%

Cap Rate

13.7%

Return on Investment

42.71%

777 St Marks Ave New York, 11213-1451

4 bed • 2 bath • 3 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

$78,064

Annual Revenue

Projected nightly rate is $319/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,853

Profit

Revenue

$78,064

Operating Expenses

$23,228

Operating Income

$54,835

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$27,853

$102,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,500

Closing Costs

$12,000

Total

$102,500

DSCR Ratio

Strong

2.03

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.17%

Cap Rate

13.7%

Return on Investment

42.71%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$13,224

Your adjusted annual income

$150,000 - $13,224 = $136,776

Taxes on $136,776 (30%)

$41,033

Your old tax bill

$45,000

Your new tax bill

$41,033

Estimated tax savings

$3,967

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