BNBCalc Short Term Rental Investment Analysis 280 Ruskey Ln Hyde Park NY 12538

3 bed • 3 bath • 9 guests • $599,000

BNB

Calc

Report by:

Mark Homan

mhoman95@gmail.com

Annual Revenue

$93,137

Profit (Cash Flow)

$27,543

Cap Rate

11.3%

Annual Revenue

$93,137

AirDNA projects $311/night at 45% occupancy ($51,115).

BNB Calc projects a 51% occupancy rate, $500 rate per night.

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

Return Metrics

18.79% 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)	$27,542	$55,085	$82,628	$110,170	$137,713	$275,427	$826,281
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,884	$12,132	$18,765	$25,807	$33,283	$78,178	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$171,197	$223,496	$276,736	$330,957	$386,202	$679,411	$2,280,212

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.79%

Cap Rate

11.34%

Return on Investment

35.07%

280 Ruskey Ln Hyde Park, NY, 12538

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,873/mo

Inquire about this property

Contact Agent

$624,600

Zestimate

$93,137

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,543

Profit

Revenue

$93,137

Operating Expenses

$25,188

Operating Income

$67,949

Mortgage & Taxes

$40,407

Profit (Cash Flow)

$27,543

$146,520

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$8,750

Closing Costs

$17,970

Total

$146,520

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.79%

Cap Rate

11.34%

Return on Investment

35.07%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$48,887

Your adjusted annual income

$150,000 - $48,887 = $101,113

Taxes on $101,113 (30%)

$30,334

Your old tax bill

$45,000

Your new tax bill

$30,334

Estimated tax savings

$14,666

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:

36,155 sqft

Year built:

1870

Size:

3,179 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 36,155 sqft

Building area: 3,179 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: AR5A

Land Use: Residential

Parcel Number: 132400 6366-00-225282-0000

Flood Zone: No

Tax Info

Year Assessed: 2021

Assessed Value: $531,000

County Est. Land Value: $70,000

Assessed Land Value: $70,000

County Est. Structure Value: $461,000

Market Estimate: $579,495

Sale history

Date	Sale Price	% Financed	Buyer
07/30/20	$463,000	80%	Allison Hunter
08/06/10	$305,000	70%	Stephen A Kondysar Jr.

Ownership

Name: Allison Hunter

Owner Occupied: Yes

Owner Mailing Address: 280 Ruskey Ln, Hyde Park, Ny 12538

Years Owned: 37

Home Equity: -

Mortgage Balance Remaining: $370,400

Financed amount: 70%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No