BNBCalc.com Investment Analysis Report of 1303 North St, Rochester, NY 14621, USA

3 bed • 1 bath • 9 guests • $35,000

BNB

Calc

Return Metrics

52.86% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

52.86%

Cap Rate

61.54%

Return on Investment

56.7%

Annual Revenue

$40,484

AirDNA projects $163/night at 68% occupancy ($40,483).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,579

Annual Expenses

$18,943

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,037

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$337

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$1,661

Deductible property tax

$346

Est. Depreciation Value

$34,200

Profit on this property

$21,541

Your total deduction

$14,667

So, your new taxable income is your previous income minus your total deduction ($150,000 - $14,667)

$135,333

Your old tax bill

$45,000

Your new tax bill

$40,600

Estimated tax savings

$4,400

1303 North St

Rochester, New York, 14621-3815

3 bed • 1 bath • 9 guests • $35,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$40,484

Profit (Cash Flow)

$19,189

Cap Rate

61.5%

Annual Revenue

$40,484

AirDNA projects $163/night at 68% occupancy ($40,484)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.86% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

52.86%

Cap Rate

61.54%

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

$1,661

Deductible property tax

$346

Your total deduction

-$8,965

Your adjusted annual income

$150,000 - -$8,965 = $158,965

Taxes on $158,965 (30%)

$47,690

Your old tax bill

$45,000

Your new tax bill

$47,690

Estimated tax savings

-$2,690

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