BNBCalc.com Investment Analysis Report of 330 E 39th St, New York, NY 10016, USA

4 bed • 4 bath • 4 guests • $400,000

BNB

Calc

Return Metrics

123.38% 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

123.38%

Cap Rate

39.31%

Return on Investment

138.47%

Annual Revenue

$196,772

AirDNA projects $738/night at 73% occupancy ($196,771).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,292

Annual Expenses

$39,500

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,340

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,640

Management & Platform Fees

$492

Platform Fee (i.e. Airbnb)

$492

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

$196,130

Profit on this property

$157,271

Your total deduction

$61,803

So, your new taxable income is your previous income minus your total deduction ($150,000 - $61,803)

$88,197

Your old tax bill

$45,000

Your new tax bill

$26,459

Estimated tax savings

$18,541

330 E 39th St

New York, New York, 10016

4 bed • 4 bath • 4 guests • $400,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$196,772

Profit (Cash Flow)

$130,295

Cap Rate

39.3%

Annual Revenue

$196,772

AirDNA projects $738/night at 73% occupancy ($196,772)

Occupancy Rate

Avg Daily Rate

Return Metrics

123.38% 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

123.38%

Cap Rate

39.31%

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

-$71,970

Your adjusted annual income

$150,000 - -$71,970 = $221,970

Taxes on $221,970 (30%)

$66,591

Your old tax bill

$45,000

Your new tax bill

$66,591

Estimated tax savings

-$21,591

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