BNBCalc.com Investment Analysis Report of 430 Albee Square W, Brooklyn, NY 11201, USA

3 bed • 2 bath • 2 guests • $2,000,000

BNB

Calc

Return Metrics

-11.08% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-11.08%

Cap Rate

4.14%

Return on Investment

5.91%

Annual Revenue

$111,107

AirDNA projects $468/night at 65% occupancy ($111,107).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,344

Annual Expenses

$28,124

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,626

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$926

Management & Platform Fees

$278

Platform Fee (i.e. Airbnb)

$278

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

$94,922

Deductible property tax

$19,800

Est. Depreciation Value

$926,568

Profit on this property

$82,983

Your total deduction

$958,307

So, your new taxable income is your previous income minus your total deduction ($150,000 - $958,307)

-$808,307

Your old tax bill

$45,000

Your new tax bill

-$242,492

Estimated tax savings

$287,492

430 Albee Square W

New York, 11201-5306

3 bed • 2 bath • 2 guests • $2,000,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$111,107

Profit (Cash Flow)

-$51,921

Cap Rate

4.1%

Annual Revenue

$111,107

AirDNA projects $468/night at 65% occupancy ($111,107)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.08% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.08%

Cap Rate

4.14%

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

$94,922

Deductible property tax

$19,800

Your total deduction

$327,299

Your adjusted annual income

$150,000 - $327,299 = -$177,299

Taxes on -$177,299 (30%)

-$53,190

Your old tax bill

$45,000

Your new tax bill

-$53,190

Estimated tax savings

$98,190

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