BNBCalc.com Investment Analysis Report of 235 Buel Rd, Gilboa, NY 12076, USA

4 bed • 2 bath • 10 guests • $400,000

BNB

Calc

Return Metrics

22.85% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.85%

Cap Rate

12.6%

Return on Investment

38.39%

Annual Revenue

$73,933

AirDNA projects $349/night at 58% occupancy ($73,932).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,961

Annual Expenses

$23,531

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,316

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$616

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$190,946

Profit on this property

$50,401

Your total deduction

$163,489

So, your new taxable income is your previous income minus your total deduction ($150,000 - $163,489)

-$13,489

Your old tax bill

$45,000

Your new tax bill

-$4,047

Estimated tax savings

$49,047

235 Buel Rd Gilboa, New York, 12076-3621

4 bed • 2 bath • 10 guests • $400,000

Annual Revenue

$73,933

Profit (Cash Flow)

$23,425

Cap Rate

12.6%

Annual Revenue

$73,933

AirDNA projects $349/night at 58% occupancy ($73,933)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.85% 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

22.85%

Cap Rate

12.6%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$33,345

Your adjusted annual income

$150,000 - $33,345 = $116,655

Taxes on $116,655 (30%)

$34,997

Your old tax bill

$45,000

Your new tax bill

$34,997

Estimated tax savings

$10,003

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