BNBCalc.com Investment Analysis Report of 420 Hallihans Hill Rd, Kingston, NY 12401, USA

4 bed • 3.5 bath • 10 guests • $1,200,000

BNB

Calc

Return Metrics

5.87% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.87%

Cap Rate

8.5%

Return on Investment

8.76%

Annual Revenue

$131,488

AirDNA projects $436/night at 46% occupancy ($73,253).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,454

Annual Expenses

$29,453

Utilities

$330

Internet + TV

$60

Water/Sewer

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,796

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,096

Management & Platform Fees

$329

Platform Fee (i.e. Airbnb)

$329

Property Manager Fee

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

Deductible property tax

$28,800

Est. Depreciation Value

$559,637

Profit on this property

$102,034

Your total deduction

$486,403

So, your new taxable income is your previous income minus your total deduction ($150,000 - $486,403)

-$336,403

Your old tax bill

$45,000

Your new tax bill

-$100,921

Estimated tax savings

$145,921

420 Hallihans Hill Rd Kingston, New York, 12401

4 bed • 3.5 bath • 10 guests • $1,200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$131,488

Profit (Cash Flow)

$73,234

Cap Rate

8.5%

Annual Revenue

$131,488

AirDNA projects $436/night at 46% occupancy ($73,253).

Occupancy Rate

Avg Daily Rate

Return Metrics

5.87% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.87%

Cap Rate

8.5%

Return on Investment

8.76%

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

Deductible property tax

$28,800

Your total deduction

$105,211

Your adjusted annual income

$150,000 - $105,211 = $44,789

Taxes on $44,789 (30%)

$13,437

Your old tax bill

$45,000

Your new tax bill

$13,437

Estimated tax savings

$31,563

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