BNBCalc.com Investment Analysis Report of 180 Waverly Place, New York, NY, USA

2 bed • 2 bath • 4 guests • $500,000

BNB

Calc

Return Metrics

71.49% 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

71.49%

Cap Rate

24.11%

Return on Investment

87.87%

Annual Revenue

$154,323

AirDNA projects $503/night at 84% occupancy ($154,322).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,812

Annual Expenses

$33,742

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,986

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,286

Management & Platform Fees

$386

Platform Fee (i.e. Airbnb)

$386

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$234,442

Profit on this property

$120,581

Your total deduction

$142,542

So, your new taxable income is your previous income minus your total deduction ($150,000 - $142,542)

$7,458

Your old tax bill

$45,000

Your new tax bill

$2,238

Estimated tax savings

$42,762

property-location

180 Waverly Place New York, New York, 10014-3550

2 bed • 2 bath • 4 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$154,323

Profit (Cash Flow)

$86,861

Cap Rate

24.1%

Annual Revenue

$154,323

AirDNA projects $503/night at 84% occupancy ($154,322).

Occupancy Rate

Avg Daily Rate

Return Metrics

71.49% 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

71.49%

Cap Rate

24.11%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$17,170

Your adjusted annual income

$150,000 - -$17,170 = $167,170

Taxes on $167,170 (30%)

$50,151

Your old tax bill

$45,000

Your new tax bill

$50,151

Estimated tax savings

-$5,151

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