BNBCalc.com Investment Analysis Report of 37 Pearls Pl, Saugerties, NY 12477, USA

3 bed • 3 bath • 5 guests • $795,000

BNB

Calc

Return Metrics

4.13% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.13%

Cap Rate

7.55%

Return on Investment

21.39%

Annual Revenue

$84,737

AirDNA projects $464/night at 44% occupancy ($74,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,058

Annual Expenses

$24,696

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,406

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$706

Management & Platform Fees

$212

Platform Fee (i.e. Airbnb)

$212

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

$32,006

Deductible property tax

$10,680

Est. Depreciation Value

$371,748

Profit on this property

$60,041

Your total deduction

$354,394

So, your new taxable income is your previous income minus your total deduction ($150,000 - $354,394)

-$204,394

Your old tax bill

$45,000

Your new tax bill

-$61,318

Estimated tax savings

$106,318

37 Pearls Pl Saugerties, New York, 12477-3480

3 bed • 3 bath • 5 guests • $795,000

Annual Revenue

$84,737

Profit (Cash Flow)

$7,925

Cap Rate

7.6%

Annual Revenue

$84,737

AirDNA projects $464/night at 44% occupancy ($74,568)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.13% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.13%

Cap Rate

7.55%

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

$32,006

Deductible property tax

$10,680

Your total deduction

$101,162

Your adjusted annual income

$150,000 - $101,162 = $48,838

Taxes on $48,838 (30%)

$14,651

Your old tax bill

$45,000

Your new tax bill

$14,651

Estimated tax savings

$30,349

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