BNBCalc.com Investment Analysis Report of 324 Emerald Lake Rd, Delancey, NY 13752, USA

2 bed • 1 bath • 4 guests • $725,000

BNB

Calc

Return Metrics

-7.42% 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

-7.42%

Cap Rate

3.85%

Return on Investment

10%

Annual Revenue

$47,840

AirDNA projects $222/night at 59% occupancy ($47,839).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,658

Annual Expenses

$19,899

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,099

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$399

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$29,188

Deductible property tax

$3,000

Est. Depreciation Value

$337,909

Profit on this property

$27,941

Your total deduction

$342,156

So, your new taxable income is your previous income minus your total deduction ($150,000 - $342,156)

-$192,156

Your old tax bill

$45,000

Your new tax bill

-$57,647

Estimated tax savings

$102,647

324 Emerald Lake Rd

Delancey, New York, 13752

2 bed • 1 bath • 4 guests • $725,000

Annual Revenue

$47,840

Profit (Cash Flow)

-$12,847

Cap Rate

3.9%

Annual Revenue

$47,840

AirDNA projects $222/night at 59% occupancy ($47,840)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.42% 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

-7.42%

Cap Rate

3.85%

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

$29,188

Deductible property tax

$3,000

Your total deduction

$111,996

Your adjusted annual income

$150,000 - $111,996 = $38,004

Taxes on $38,004 (30%)

$11,401

Your old tax bill

$45,000

Your new tax bill

$11,401

Estimated tax savings

$33,599

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