BNBCalc.com Investment Analysis Report of 29 Lexie Ln, Roscoe, NY 12776, USA

4 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

-13.95% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.95%

Cap Rate

2.35%

Return on Investment

2.84%

Annual Revenue

$31,776

AirDNA projects $493/night at 43% occupancy ($77,428).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,469

Annual Expenses

$17,631

Utilities

$425

Internet + TV

$120

Water/Sewer

$0

Garbage

$50

Electric

$150

Gas

$55

Other

$50

Maintenance

$965

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$265

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

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

$24,156

Deductible property tax

$3,600

Est. Depreciation Value

$283,058

Profit on this property

$14,145

Your total deduction

$296,669

So, your new taxable income is your previous income minus your total deduction ($150,000 - $296,669)

-$146,669

Your old tax bill

$45,000

Your new tax bill

-$44,001

Estimated tax savings

$89,001

29 Lexie Ln

Roscoe, New York, 12776

4 bed • 2 bath • 6 guests • $600,000

Annual Revenue

$31,776

Profit (Cash Flow)

-$20,727

Cap Rate

2.4%

Annual Revenue

$31,776

AirDNA projects $493/night at 43% occupancy ($77,428)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.95% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.95%

Cap Rate

2.35%

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

$24,156

Deductible property tax

$3,600

Your total deduction

$103,805

Your adjusted annual income

$150,000 - $103,805 = $46,195

Taxes on $46,195 (30%)

$13,859

Your old tax bill

$45,000

Your new tax bill

$13,859

Estimated tax savings

$31,141

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