BNBCalc.com Investment Analysis Report of 220 W 15th St, New York, NY 10011, USA

1 bed • 1 bath • 4 guests • $1,100,000

BNB

Calc

Return Metrics

-1.24% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-1.24%

Cap Rate

4.14%

Return on Investment

12.58%

Annual Revenue

$67,307

AirDNA projects $271/night at 68% occupancy ($67,307).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,811

Annual Expenses

$21,737

Utilities

$350

Internet + TV

$50

Water/Sewer

Garbage

Electric

$300

Gas

Other

Maintenance

$1,293

Property Insurance

$83

HOA

$331

Landscaping

Ongoing Repairs

Supplies

$150

Software

Pest Control

Permits

Other

Cleaning Cost

$729

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$23,060

Deductible property tax

$10,450

Est. Depreciation Value

$509,341

Profit on this property

$45,570

Your total deduction

$497,280

So, your new taxable income is your previous income minus your total deduction ($150,000 - $497,280)

-$347,280

Your old tax bill

$45,000

Your new tax bill

-$104,184

Estimated tax savings

$149,184

220 W 15th St New York, New York, 10011

1 bed • 1 bath • 4 guests • $1,100,000

Annual Revenue

$67,307

Profit (Cash Flow)

-$4,434

Cap Rate

4.1%

Annual Revenue

$67,307

AirDNA projects $271/night at 68% occupancy ($67,307)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.24% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.24%

Cap Rate

4.14%

Return on Investment

12.58%

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

$23,060

Deductible property tax

$10,450

Your total deduction

$150,416

Your adjusted annual income

$150,000 - $150,416 = -$416

Taxes on -$416 (30%)

-$125

Your old tax bill

$45,000

Your new tax bill

-$125

Estimated tax savings

$45,125

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