BNBCalc.com Investment Analysis Report of 140 Fox Mountain Rd, Livingston Manor, NY 12758, USA

2 bed • 1 bath • 4 guests • $425,000

BNB

Calc

Return Metrics

27.96% 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

27.96%

Cap Rate

12.64%

Return on Investment

44.96%

Annual Revenue

$77,490

AirDNA projects $191/night at 68% occupancy ($47,437).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,979

Annual Expenses

$23,754

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,346

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$646

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

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

$17,110

Deductible property tax

$2,496

Est. Depreciation Value

$199,740

Profit on this property

$53,736

Your total deduction

$165,609

So, your new taxable income is your previous income minus your total deduction ($150,000 - $165,609)

-$15,609

Your old tax bill

$45,000

Your new tax bill

-$4,683

Estimated tax savings

$49,683

140 Fox Mountain Rd

Livingston Manor, New York, 12758-6805

2 bed • 1 bath • 4 guests • $425,000

Annual Revenue

$77,490

Profit (Cash Flow)

$29,088

Cap Rate

12.6%

Annual Revenue

$77,490

AirDNA projects $191/night at 68% occupancy ($47,438)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.96% 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

27.96%

Cap Rate

12.64%

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

$17,110

Deductible property tax

$2,496

Your total deduction

$29,529

Your adjusted annual income

$150,000 - $29,529 = $120,471

Taxes on $120,471 (30%)

$36,141

Your old tax bill

$45,000

Your new tax bill

$36,141

Estimated tax savings

$8,859

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