BNBCalc.com Investment Analysis Report of 400 Chambers St, New York, NY 10282, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

268.05% 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

268.05%

Cap Rate

75.99%

Return on Investment

283.47%

Annual Revenue

$277,768

AirDNA projects $975/night at 78% occupancy ($277,768).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,149

Annual Expenses

$49,790

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,015

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,315

Management & Platform Fees

$694

Platform Fee (i.e. Airbnb)

$694

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

$227,978

Your total deduction

-$67,161

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$67,161)

$217,161

Your old tax bill

$45,000

Your new tax bill

$65,148

Estimated tax savings

-$20,148

property-location

400 Chambers St New York, New York, 10282-1003

3 bed • 2 bath • 2 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$277,768

Profit (Cash Flow)

$207,746

Cap Rate

76.0%

Annual Revenue

$277,768

AirDNA projects $975/night at 78% occupancy ($277,768).

Occupancy Rate

Avg Daily Rate

Return Metrics

268.05% 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

268.05%

Cap Rate

75.99%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$165,049

Your adjusted annual income

$150,000 - -$165,049 = $315,049

Taxes on $315,049 (30%)

$94,515

Your old tax bill

$45,000

Your new tax bill

$94,515

Estimated tax savings

-$49,515

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