BNBCalc.com Investment Analysis Report of 127 Paynes Way, Elizabethtown, NY 12932, USA

3 bed • 1 bath • 6 guests • $249,900

BNB

Calc

Return Metrics

13.44% 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

13.44%

Cap Rate

10.6%

Return on Investment

29.09%

Annual Revenue

$46,181

AirDNA projects $218/night at 58% occupancy ($46,181).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,640

Annual Expenses

$19,684

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,085

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$385

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$10,460

Deductible property tax

$4,348

Est. Depreciation Value

$120,375

Profit on this property

$26,498

Your total deduction

$108,686

So, your new taxable income is your previous income minus your total deduction ($150,000 - $108,686)

$41,314

Your old tax bill

$45,000

Your new tax bill

$12,394

Estimated tax savings

$32,606

127 Paynes Way

Elizabethtown, New York, 12932

3 bed • 1 bath • 6 guests • $249,900

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$46,181

Profit (Cash Flow)

$8,834

Cap Rate

10.6%

Annual Revenue

$46,181

AirDNA projects $218/night at 58% occupancy ($46,181)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.44% 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

13.44%

Cap Rate

10.6%

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

$10,460

Deductible property tax

$4,348

Your total deduction

$26,621

Your adjusted annual income

$150,000 - $26,621 = $123,379

Taxes on $123,379 (30%)

$37,014

Your old tax bill

$45,000

Your new tax bill

$37,014

Estimated tax savings

$7,986

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