BNBCalc.com Investment Analysis Report of 128 Minisink Trail, Glen Spey, NY 12737, USA

4 bed • 2 bath • 12 guests • $350,000

BNB

Calc

Return Metrics

22.58% 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

22.58%

Cap Rate

12.61%

Return on Investment

37.89%

Annual Revenue

$66,474

AirDNA projects $325/night at 56% occupancy ($66,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,860

Annual Expenses

$22,322

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,254

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$554

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$167,917

Profit on this property

$44,153

Your total deduction

$143,841

So, your new taxable income is your previous income minus your total deduction ($150,000 - $143,841)

$6,159

Your old tax bill

$45,000

Your new tax bill

$1,848

Estimated tax savings

$43,152

128 Minisink Trail Glen Spey, New York, 12737-8008

4 bed • 2 bath • 12 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$66,474

Profit (Cash Flow)

$20,549

Cap Rate

12.6%

Annual Revenue

$66,474

AirDNA projects $325/night at 56% occupancy ($66,474).

Occupancy Rate

Avg Daily Rate

Return Metrics

22.58% 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

22.58%

Cap Rate

12.61%

Return on Investment

37.89%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$29,377

Your adjusted annual income

$150,000 - $29,377 = $120,623

Taxes on $120,623 (30%)

$36,187

Your old tax bill

$45,000

Your new tax bill

$36,187

Estimated tax savings

$8,813

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