BNBCalc.com Investment Analysis Report of 112 Dowe Rd, Ellenville, NY 12428, USA

3 bed • 4 bath • 6 guests • $550,000

BNB

Calc

Return Metrics

10.95% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.95%

Cap Rate

9.44%

Return on Investment

27.12%

Annual Revenue

$75,423

AirDNA projects $328/night at 59% occupancy ($70,682).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,957

Annual Expenses

$23,485

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,329

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$629

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

Property Manager Fee

$0

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$259,070

Profit on this property

$51,938

Your total deduction

$238,681

So, your new taxable income is your previous income minus your total deduction ($150,000 - $238,681)

-$88,681

Your old tax bill

$45,000

Your new tax bill

-$26,604

Estimated tax savings

$71,604

112 Dowe Rd Ellenville, New York, 12428-5806

3 bed • 4 bath • 6 guests • $550,000

Annual Revenue

$75,423

Profit (Cash Flow)

$14,846

Cap Rate

9.4%

Annual Revenue

$75,423

AirDNA projects $328/night at 59% occupancy ($70,682)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.95% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.95%

Cap Rate

9.44%

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 estimated deduction will be...

Deductible mortgage interest

$26,104

Deductible property tax

$5,445

Your total deduction

$62,169

Your adjusted annual income

$150,000 - $62,169 = $87,831

Taxes on $87,831 (30%)

$26,349

Your old tax bill

$45,000

Your new tax bill

$26,349

Estimated tax savings

$18,651

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 reccomend LearnLikeACPA.com