BNBCalc Short Term Rental Investment Analysis 78 Cramer Rd, Jewett, NY 12444, USA

2 bed • 1 bath • 3 guests • $150,000

BNB

Calc

Report by:

you@hydrolyfe.co

Annual Revenue

$73,925

Profit (Cash Flow)

$47,935

Cap Rate

33.8%

Annual Revenue

$73,925

AirDNA projects $368/night at 55% occupancy ($73,925).

BNB Calc projects a 55.00000000000001% occupancy rate, $368 rate per night.

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

Return Metrics

29.81% 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)	$47,935	$95,870	$143,805	$191,740	$239,675	$479,350	$1,438,052
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$48,374	$78,131	$112,350	$151,703	$456,833	$9,781,765
Total Return	$220,435	$294,245	$371,936	$454,091	$541,379	$1,086,184	$11,369,818

Property Appreciation:

15%

Revenue Appreciation:

Cash on Cash Return

29.81%

Cap Rate

33.75%

Return on Investment

43.81%

78 Cramer Rd Jewett, New York, 12444

2 bed • 1 bath • 3 guests

Purchase Price

Est. $719/mo

Inquire about this property

Contact

Jewett

Zoning

Laws

$73,925

Annual Revenue

Projected nightly rate is $368/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$47,935

Profit

Revenue

$73,925

Operating Expenses

$23,290

Operating Income

$50,635

Mortgage & Taxes

$2,700

Profit (Cash Flow)

$47,935

$160,750

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$6,250

Closing Costs

$4,500

Total

$160,750

DSCR Ratio

Strong

18.75

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

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

Cash on Cash Return

29.81%

Cap Rate

33.75%

Return on Investment

43.81%

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

Deductible property tax

$2,700

Your total deduction

-$30,698

Your adjusted annual income

$150,000 - -$30,698 = $180,698

Taxes on $180,698 (30%)

$54,209

Your old tax bill

$45,000

Your new tax bill

$54,209

Estimated tax savings

-$9,209

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