BNBCalc Short Term Rental Investment Analysis 8 Garden Street, Wappingers Falls, New York 12590, United States

7 bed • 3 bath • 14 guests • $540,000

BNB

Calc

Annual Revenue

$213,668

Profit (Cash Flow)

$109,863

Cap Rate

32.0%

Annual Revenue

$213,668

AirDNA projects $1,514/night at 39% occupancy ($215,661).

BNB Calc projects a 39% occupancy rate, $1,500 rate per night.

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

Return Metrics

333.42% 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)	$109,863	$219,726	$329,590	$439,453	$549,316	$1,098,633	$3,295,900
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,082	$8,525	$13,360	$18,624	$24,352	$61,546	$540,000
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$16,200	$32,886	$50,072	$67,774	$86,008	$185,714	$770,721
Total Return	$130,145	$261,137	$393,023	$525,852	$659,677	$1,345,894	$4,606,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

333.42%

Cap Rate

32%

Return on Investment

394.97%

8 Garden St Wappingers Falls, New York, 12590-2610

7 bed • 3 bath • 14 guests

Purchase Price

Est. $2,590/mo

This property is for sale!

Contact Agent

$213,668

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$109,863

Profit

Revenue

$213,668

Operating Expenses

$40,857

Operating Income

$172,811

Mortgage & Taxes

$62,948

Profit (Cash Flow)

$109,863

$32,950

Cash Investment

Down Payment

Renos & Furnishing

$16,750

Closing Costs

$16,200

Total

$32,950

DSCR Ratio

Strong

2.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

333.42%

Cap Rate

32%

Return on Investment

394.97%

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

$45,583

Deductible property tax

$10,422

Your total deduction

-$47,125

Your adjusted annual income

$150,000 - -$47,125 = $197,125

Taxes on $197,125 (30%)

$59,137

Your old tax bill

$45,000

Your new tax bill

$59,137

Estimated tax savings

-$14,137

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

31,799 sqft

Year built:

1970

Size:

4,283 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5 Elm St	3	2	2,352	-	5,663	2005	$294,000	1
57 Paggi Ter	3	2	1,408	-	3,920	2019	$349,520	-
50 Market St	3	2	1,905	-	17,860	1992	$395,000	-
46 Market St	3	2	2,145	-	14,375	1900	$435,000	-
16 Prospect St	3	2	1,750	-	4,792	1847	$250,000	-
14 Clapp Ave	3	4	1,836	-	11,326	2007	$436,000	-
5 Dutchess Ave	2	2	1,218	-	4,356	2004	$222,000	-
4 Prospect St	2	2	1,908	-	5,663	1890	$280,000	-
66 Carmine Dr # B2	2	2	1,064	-	4,356	1965	$240,000	96
14 Carmine Dr # A13	2	2	1,064	-	4,356	1965	$255,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 31,799 sqft

Building area: 4,283 sqft

Garage: Yes

Heating: Hot water

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R2F

Land Use: Residential

Parcel Number: 135601 6158-17-191142-0000

Flood Zone: No

Tax Info

Year Assessed: 2020

Assessed Value: $454,000

County Est. Land Value: $91,300

Assessed Land Value: $91,300

County Est. Structure Value: $362,700

Market Estimate: $421,070

Sale history

Date	Sale Price	% Financed	Buyer
11/19/20	$0	0%	Karina N G Soriano
05/15/20	$0	0%	Ronald H Silvera, Gwendolyn Silvera
01/30/20	$0	0%	Ronald H Silvera, Gwendolyn Silvera

Ownership

Name: Karina N G Soriano

Owner Occupied: Yes

Owner Mailing Address: 8 Garden St, Wappingers Falls, Ny 12590

Years Owned: 34

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No