BNBCalc.com Investment Analysis Report of 220 E 57th St, New York, NY 10022, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

161.2% 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

161.2%

Cap Rate

48.38%

Return on Investment

176.62%

Annual Revenue

$182,582

AirDNA projects $877/night at 57% occupancy ($182,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,118

Annual Expenses

$37,416

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,222

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,522

Management & Platform Fees

$456

Platform Fee (i.e. Airbnb)

$456

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$145,166

Your total deduction

$15,651

So, your new taxable income is your previous income minus your total deduction ($150,000 - $15,651)

$134,349

Your old tax bill

$45,000

Your new tax bill

$40,305

Estimated tax savings

$4,695

property-location

220 E 57th St New York, New York, 10022-2805

3 bed • 2 bath • 2 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$182,582

Profit (Cash Flow)

$124,934

Cap Rate

48.4%

Annual Revenue

$182,582

AirDNA projects $877/night at 57% occupancy ($182,581).

Occupancy Rate

Avg Daily Rate

Return Metrics

161.2% 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

161.2%

Cap Rate

48.38%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$82,237

Your adjusted annual income

$150,000 - -$82,237 = $232,237

Taxes on $232,237 (30%)

$69,671

Your old tax bill

$45,000

Your new tax bill

$69,671

Estimated tax savings

-$24,671

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