BNBCalc Short Term Rental Investment Analysis 8 George Sickle Rd, Saugerties, NY 12477, USA

3 bed • 2 bath • 6 guests • $695,000

BNB

Calc

Annual Revenue

$98,762

Profit (Cash Flow)

$30,425

Cap Rate

10.5%

Annual Revenue

$98,762

AirDNA projects $416/night at 65% occupancy ($98,761).

BNB Calc projects a 65% occupancy rate, $416 rate per night.

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

Return Metrics

18.07% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,425	$60,850	$91,275	$121,701	$152,126	$304,253	$912,759
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$555,999	$555,999	$555,999	$555,999	$555,999	$555,999	$555,999
Down Payment	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000	$139,000
Property Appreciation	$20,850	$42,325	$64,445	$87,228	$110,695	$239,021	$991,947
Total Return	$746,275	$798,176	$850,721	$903,929	$957,822	$1,238,274	$2,599,706

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.07%

Cap Rate

10.48%

Return on Investment

35.24%

8 George Sickle Rd Saugerties, New York, 12477-3210

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,334/mo

Inquire about this property

Contact Agent

Saugerties

Zoning

Laws

$98,762

Annual Revenue

AirDNA projects $416/night at 65% occupancy ($98,761.97).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,425

Profit

Revenue

$98,762

Operating Expenses

$25,919

Operating Income

$72,843

Mortgage & Taxes

$42,418

Profit (Cash Flow)

$30,425

$168,350

Cash Investment

Down Payment

$139,000

Renos & Furnishing

$8,500

Closing Costs

$20,850

Total

$168,350

DSCR Ratio

Strong

1.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.07%

Cap Rate

10.48%

Return on Investment

35.24%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$27,980

Deductible property tax

$6,192

Your total deduction

$118,561

Your adjusted annual income

$150,000 - $118,561 = $31,439

Taxes on $31,439 (30%)

$9,432

Your old tax bill

$45,000

Your new tax bill

$9,432

Estimated tax savings

$35,568