BNBCalc.com Investment Analysis Report of 420 Lexington Ave, New York, NY 10170, USA

3 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

57.27% 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

57.27%

Cap Rate

21.49%

Return on Investment

72.74%

Annual Revenue

$89,835

AirDNA projects $572/night at 43% occupancy ($89,835).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,113

Annual Expenses

$25,359

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,449

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$749

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$143,449

Profit on this property

$64,477

Your total deduction

$96,181

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,181)

$53,819

Your old tax bill

$45,000

Your new tax bill

$16,146

Estimated tax savings

$28,854

420 Lexington Ave

New York, New York, 10170-0002

3 bed • 1 bath • 4 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$89,835

Profit (Cash Flow)

$44,245

Cap Rate

21.5%

Annual Revenue

$89,835

AirDNA projects $572/night at 43% occupancy ($89,835)

Occupancy Rate

Avg Daily Rate

Return Metrics

57.27% 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

57.27%

Cap Rate

21.49%

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

-$1,595

Your adjusted annual income

$150,000 - -$1,595 = $151,595

Taxes on $151,595 (30%)

$45,479

Your old tax bill

$45,000

Your new tax bill

$45,479

Estimated tax savings

-$479

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