BNBCalc.com Investment Analysis Report of 400 Broome St, New York, NY 10013, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

183.24% 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

183.24%

Cap Rate

54.08%

Return on Investment

198.66%

Annual Revenue

$202,491

AirDNA projects $792/night at 70% occupancy ($202,491).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,354

Annual Expenses

$40,244

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,387

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,687

Management & Platform Fees

$506

Platform Fee (i.e. Airbnb)

$506

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$162,247

Your total deduction

-$1,430

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$1,430)

$151,430

Your old tax bill

$45,000

Your new tax bill

$45,429

Estimated tax savings

-$429

400 Broome St New York, New York, 10013

3 bed • 2 bath • 2 guests • $300,000

Annual Revenue

$202,491

Profit (Cash Flow)

$142,015

Cap Rate

54.1%

Annual Revenue

$202,491

AirDNA projects $792/night at 70% occupancy ($202,491)

Occupancy Rate

Avg Daily Rate

Return Metrics

183.24% 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

183.24%

Cap Rate

54.08%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$99,318

Your adjusted annual income

$150,000 - -$99,318 = $249,318

Taxes on $249,318 (30%)

$74,795

Your old tax bill

$45,000

Your new tax bill

$74,795

Estimated tax savings

-$29,795

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