BNBCalc.com Investment Analysis Report of 1331 Cooks Falls Rd, Roscoe, NY 12776, USA

5 bed • 3 bath • 8 guests • $595,000

BNB

Calc

Return Metrics

11.15% 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

11.15%

Cap Rate

8.62%

Return on Investment

27.69%

Annual Revenue

$74,988

AirDNA projects $419/night at 49% occupancy ($74,988).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,972

Annual Expenses

$23,668

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,325

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$625

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

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

$23,954

Deductible property tax

$3,624

Est. Depreciation Value

$282,196

Profit on this property

$51,320

Your total deduction

$258,454

So, your new taxable income is your previous income minus your total deduction ($150,000 - $258,454)

-$108,454

Your old tax bill

$45,000

Your new tax bill

-$32,536

Estimated tax savings

$77,536

1331 Cooks Falls Rd

Roscoe, New York, 12776

5 bed • 3 bath • 8 guests • $595,000

Annual Revenue

$74,988

Profit (Cash Flow)

$16,688

Cap Rate

8.6%

Annual Revenue

$74,988

AirDNA projects $419/night at 49% occupancy ($74,988)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.15% 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

11.15%

Cap Rate

8.62%

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

$23,954

Deductible property tax

$3,624

Your total deduction

$66,150

Your adjusted annual income

$150,000 - $66,150 = $83,850

Taxes on $83,850 (30%)

$25,155

Your old tax bill

$45,000

Your new tax bill

$25,155

Estimated tax savings

$19,845

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