BNBCalc.com Investment Analysis Report of 2240 E Tremont Ave, The Bronx, NY 10462, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

5.59% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.59%

Cap Rate

8.18%

Return on Investment

21%

Annual Revenue

$43,961

AirDNA projects $177/night at 68% occupancy ($43,960).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,616

Annual Expenses

$19,395

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,066

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$366

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$24,566

Your total deduction

$136,252

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,252)

$13,748

Your old tax bill

$45,000

Your new tax bill

$4,124

Estimated tax savings

$40,876

2240 E Tremont Ave

New York, 10462

3 bed • 2 bath • 2 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$43,961

Profit (Cash Flow)

$4,334

Cap Rate

8.2%

Annual Revenue

$43,961

AirDNA projects $177/night at 68% occupancy ($43,961)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.59% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.59%

Cap Rate

8.18%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$38,364

Your adjusted annual income

$150,000 - $38,364 = $111,636

Taxes on $111,636 (30%)

$33,491

Your old tax bill

$45,000

Your new tax bill

$33,491

Estimated tax savings

$11,509

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