BNBCalc.com Investment Analysis Report of 1853 Perry Point Rd, Penn Yan, NY 14527, USA

2 bed • 1 bath • 4 guests • $699,000

BNB

Calc

Return Metrics

9.23% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

9.23%

Cap Rate

8.95%

Return on Investment

25.9%

Annual Revenue

$87,651

AirDNA projects $338/night at 71% occupancy ($87,651).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,090

Annual Expenses

$25,075

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,430

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$730

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

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

$33,175

Deductible property tax

$6,920

Est. Depreciation Value

$325,934

Profit on this property

$62,577

Your total deduction

$303,453

So, your new taxable income is your previous income minus your total deduction ($150,000 - $303,453)

-$153,453

Your old tax bill

$45,000

Your new tax bill

-$46,036

Estimated tax savings

$91,036

1853 Perry Point Rd

Penn Yan, New York, 14527-9714

2 bed • 1 bath • 4 guests • $699,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$87,651

Profit (Cash Flow)

$15,429

Cap Rate

9.0%

Annual Revenue

$87,651

AirDNA projects $338/night at 71% occupancy ($87,651)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.23% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.23%

Cap Rate

8.95%

Return on Investment

25.9%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$81,447

Your adjusted annual income

$150,000 - $81,447 = $68,553

Taxes on $68,553 (30%)

$20,566

Your old tax bill

$45,000

Your new tax bill

$20,566

Estimated tax savings

$24,434

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