BNBCalc.com Investment Analysis Report of 12 Millers Way, Fort Ann, NY 12827, USA

4 bed • 2.5 bath • 10 guests • $800,000

BNB

Calc

Return Metrics

32.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.15%

Cap Rate

14.56%

Return on Investment

48.52%

Annual Revenue

$149,688

AirDNA projects $719/night at 57% occupancy ($149,687).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,762

Annual Expenses

$33,139

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,947

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,247

Management & Platform Fees

$374

Platform Fee (i.e. Airbnb)

$374

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$375,251

Profit on this property

$116,549

Your total deduction

$304,592

So, your new taxable income is your previous income minus your total deduction ($150,000 - $304,592)

-$154,592

Your old tax bill

$45,000

Your new tax bill

-$46,377

Estimated tax savings

$91,377

12 Millers Way Fort Ann, New York, 12827

4 bed • 2.5 bath • 10 guests • $800,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$149,688

Profit (Cash Flow)

$62,585

Cap Rate

14.6%

Annual Revenue

$149,688

AirDNA projects $719/night at 57% occupancy ($149,687).

Occupancy Rate

Avg Daily Rate

Return Metrics

32.15% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.15%

Cap Rate

14.56%

Return on Investment

48.52%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$48,952

Your adjusted annual income

$150,000 - $48,952 = $101,048

Taxes on $101,048 (30%)

$30,315

Your old tax bill

$45,000

Your new tax bill

$30,315

Estimated tax savings

$14,685

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