BNBCalc Short Term Rental Investment Analysis 8808 Munson Avenue, Niagara Falls, New York 14304, United States

4 bed • 3 bath • 12 guests • $164,000

BNB

Calc

Annual Revenue

$42,135

Profit (Cash Flow)

$12,514

Cap Rate

14.4%

Annual Revenue

$42,135

AirDNA projects $206/night at 56% occupancy ($42,134).

BNB Calc projects a 56.00000000000001% occupancy rate, $206 rate per night.

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

Return Metrics

25.81% 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)	$12,514	$25,028	$37,542	$50,056	$62,570	$125,141	$375,423
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,611	$3,321	$5,137	$7,065	$9,112	$21,404	$131,200
Down Payment	$32,800	$32,800	$32,800	$32,800	$32,800	$32,800	$32,800
Property Appreciation	$4,920	$9,987	$15,207	$20,583	$26,120	$56,402	$234,071
Total Return	$51,845	$71,137	$90,687	$110,505	$130,604	$235,747	$773,495

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.81%

Cap Rate

14.37%

Return on Investment

39.29%

8808 Munson Ave Niagara Falls, New York, 14304-3449

4 bed • 3 bath • 12 guests

Purchase Price

Est. $787/mo

This property is for sale!

Contact Agent

Niagara Falls

Zoning

Laws

$42,135

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,514

Profit

Revenue

$42,135

Operating Expenses

$18,557

Operating Income

$23,577

Mortgage & Taxes

$11,063

Profit (Cash Flow)

$12,514

$48,470

Cash Investment

Down Payment

$32,800

Renos & Furnishing

$10,750

Closing Costs

$4,920

Total

$48,470

DSCR Ratio

Strong

2.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.81%

Cap Rate

14.37%

Return on Investment

39.29%

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

$7,784

Deductible property tax

$1,624

Your total deduction

$5,217

Your adjusted annual income

$150,000 - $5,217 = $144,783

Taxes on $144,783 (30%)

$43,435

Your old tax bill

$45,000

Your new tax bill

$43,435

Estimated tax savings

$1,565

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -