BNBCalc Short Term Rental Investment Analysis 832 Exchange St, Rochester, NY 14608

6 bed • 3 bath • 18 guests • $119,900

BNB

Calc

Annual Revenue

$61,712

Profit (Cash Flow)

$31,921

Cap Rate

33.4%

Annual Revenue

$61,712

AirDNA projects $352/night at 48% occupancy ($61,711).

BNB Calc projects a 48% occupancy rate, $352 rate per night.

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

Return Metrics

75.41% 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)	$31,921	$63,842	$95,763	$127,684	$159,605	$319,210	$957,631
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$95,920	$95,920	$95,920	$95,920	$95,920	$95,920	$95,920
Down Payment	$23,980	$23,980	$23,980	$23,980	$23,980	$23,980	$23,980
Property Appreciation	$3,597	$7,301	$11,117	$15,048	$19,096	$41,235	$171,128
Total Return	$155,418	$191,043	$226,781	$262,632	$298,602	$480,345	$1,248,659

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.41%

Cap Rate

33.36%

Return on Investment

86.69%

832 Exchange St Rochester, NY, 14608

6 bed • 3 bath • 18 guests

Purchase Price

Est. $575/mo

This property is for sale!

Contact Agent

460

Airbnb Investor Score

$31,921

Annual Profit

33.4%

Cap Rate

75.4%

Cash on Cash

$61,712

Annual Revenue

Projected nightly rate is $352/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$31,921

Profit

Revenue

$61,712

Operating Expenses

$21,703

Operating Income

$40,009

Mortgage & Taxes

$8,088

Profit (Cash Flow)

$31,921

$42,327

Cash Investment

Down Payment

$23,980

Renos & Furnishing

$14,750

Closing Costs

$3,597

Total

$42,327

DSCR Ratio

Strong

4.95

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

75.41%

Cap Rate

33.36%

Return on Investment

86.69%

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

$5,691

Deductible property tax

$1,187

Your total deduction

-$18,007

Your adjusted annual income

$150,000 - -$18,007 = $168,007

Taxes on $168,007 (30%)

$50,402

Your old tax bill

$45,000

Your new tax bill

$50,402

Estimated tax savings

-$5,402

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:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -