BNBCalc.com Investment Analysis Report of 385 Sundown Rd, Grahamsville, NY 12740, USA

2 bed • 2 bath • 6 guests • $610,000

BNB

Calc

Return Metrics

3.07% 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

3.07%

Cap Rate

7.48%

Return on Investment

19.62%

Annual Revenue

$68,213

AirDNA projects $322/night at 69% occupancy ($81,149).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,879

Annual Expenses

$22,548

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,268

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$568

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$28,951

Deductible property tax

$6,039

Est. Depreciation Value

$285,104

Profit on this property

$45,665

Your total deduction

$274,429

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,429)

-$124,429

Your old tax bill

$45,000

Your new tax bill

-$37,329

Estimated tax savings

$82,329

property-location

385 Sundown Rd Grahamsville, New York, 12740

2 bed • 2 bath • 6 guests • $610,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$68,213

Profit (Cash Flow)

$4,517

Cap Rate

7.5%

Annual Revenue

$68,213

AirDNA projects $322/night at 69% occupancy ($81,149).

Occupancy Rate

Avg Daily Rate

Return Metrics

3.07% 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

3.07%

Cap Rate

7.48%

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 est deduction will be...

Deductible mortgage interest

$28,951

Deductible property tax

$6,039

Your total deduction

$80,221

Your adjusted annual income

$150,000 - $80,221 = $69,779

Taxes on $69,779 (30%)

$20,934

Your old tax bill

$45,000

Your new tax bill

$20,934

Estimated tax savings

$24,066

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 recomend LearnLikeACPA.com