BNBCalc.com Investment Analysis Report of 17 Freeman Avery Rd, Olivebridge, NY 12461, USA

3 bed • 3 bath • 6 guests • $799,000

BNB

Calc

Return Metrics

-6.07% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.07%

Cap Rate

5.27%

Return on Investment

11.19%

Annual Revenue

$64,429

AirDNA projects $360/night at 49% occupancy ($64,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,858

Annual Expenses

$22,296

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,237

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$537

Management & Platform Fees

$161

Platform Fee (i.e. Airbnb)

$161

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

$32,167

Deductible property tax

$12,180

Est. Depreciation Value

$373,591

Profit on this property

$42,133

Your total deduction

$375,805

So, your new taxable income is your previous income minus your total deduction ($150,000 - $375,805)

-$225,805

Your old tax bill

$45,000

Your new tax bill

-$67,741

Estimated tax savings

$112,741

17 Freeman Avery Rd

Olivebridge, New York, 12461-5004

3 bed • 3 bath • 6 guests • $799,000

Annual Revenue

$64,429

Profit (Cash Flow)

-$11,687

Cap Rate

5.3%

Annual Revenue

$64,429

AirDNA projects $360/night at 49% occupancy ($64,429)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.07% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.07%

Cap Rate

5.27%

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

$32,167

Deductible property tax

$12,180

Your total deduction

$121,318

Your adjusted annual income

$150,000 - $121,318 = $28,682

Taxes on $28,682 (30%)

$8,605

Your old tax bill

$45,000

Your new tax bill

$8,605

Estimated tax savings

$36,395

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