BNBCalc.com Investment Analysis Report of 176 Thompson St, New York, NY 10012, USA

2 bed • 1 bath • 4 guests • $1,000,000

BNB

Calc

Return Metrics

13.23% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.23%

Cap Rate

9.87%

Return on Investment

30.09%

Annual Revenue

$129,194

AirDNA projects $478/night at 74% occupancy ($129,194).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,540

Annual Expenses

$30,475

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,777

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,077

Management & Platform Fees

$323

Platform Fee (i.e. Airbnb)

$323

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$464,564

Profit on this property

$98,719

Your total deduction

$423,206

So, your new taxable income is your previous income minus your total deduction ($150,000 - $423,206)

-$273,206

Your old tax bill

$45,000

Your new tax bill

-$81,962

Estimated tax savings

$126,962

176 Thompson St New York, New York, 10012-4927

2 bed • 1 bath • 4 guests • $1,000,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$129,194

Profit (Cash Flow)

$31,267

Cap Rate

9.9%

Annual Revenue

$129,194

AirDNA projects $478/night at 74% occupancy ($129,194).

Occupancy Rate

Avg Daily Rate

Return Metrics

13.23% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.23%

Cap Rate

9.87%

Return on Investment

30.09%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$106,806

Your adjusted annual income

$150,000 - $106,806 = $43,194

Taxes on $43,194 (30%)

$12,958

Your old tax bill

$45,000

Your new tax bill

$12,958

Estimated tax savings

$32,042

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