BNBCalc.com Investment Analysis Report of 10 Heavenly Valley Rd, Lanesville, NY 12450, USA

2 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

-11.95% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.95%

Cap Rate

4.84%

Return on Investment

3.95%

Annual Revenue

$37,985

AirDNA projects $307/night at 52% occupancy ($58,307).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,552

Annual Expenses

$18,618

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,017

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$317

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$20,171

Deductible property tax

$7,200

Est. Depreciation Value

$188,386

Profit on this property

$19,367

Your total deduction

$196,389

So, your new taxable income is your previous income minus your total deduction ($150,000 - $196,389)

-$46,389

Your old tax bill

$45,000

Your new tax bill

-$13,917

Estimated tax savings

$58,917

10 Heavenly Valley Rd Lanesville, New York, 12450

2 bed • 2 bath • 6 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$37,985

Profit (Cash Flow)

-$11,773

Cap Rate

4.8%

Annual Revenue

$37,985

AirDNA projects $307/night at 52% occupancy ($58,307).

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.95% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.95%

Cap Rate

4.84%

Return on Investment

3.95%

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

$20,171

Deductible property tax

$7,200

Your total deduction

$68,037

Your adjusted annual income

$150,000 - $68,037 = $81,963

Taxes on $81,963 (30%)

$24,589

Your old tax bill

$45,000

Your new tax bill

$24,589

Estimated tax savings

$20,411

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com