BNBCalc.com Investment Analysis Report of 2135 Finch Ln, Central Islip, NY 11722, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

11.24% 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

11.24%

Cap Rate

9.62%

Return on Investment

26.8%

Annual Revenue

$43,654

AirDNA projects $166/night at 72% occupancy ($43,653).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,595

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$24,059

Your total deduction

$109,582

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,582)

$40,418

Your old tax bill

$45,000

Your new tax bill

$12,125

Estimated tax savings

$32,875

2135 Finch Ln Central Islip, New York, 11722-4488

2 bed • 2 bath • 6 guests • $250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$43,654

Profit (Cash Flow)

$7,199

Cap Rate

9.6%

Annual Revenue

$43,654

AirDNA projects $166/night at 72% occupancy ($43,653).

Occupancy Rate

Avg Daily Rate

Return Metrics

11.24% 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

11.24%

Cap Rate

9.62%

Return on Investment

26.8%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$28,270

Your adjusted annual income

$150,000 - $28,270 = $121,730

Taxes on $121,730 (30%)

$36,519

Your old tax bill

$45,000

Your new tax bill

$36,519

Estimated tax savings

$8,481

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