BNBCalc.com Investment Analysis Report of 431 Albee Square W, Brooklyn, NY 11201, USA

6 bed • 6 bath • 2 guests • $400,000

BNB

Calc

Return Metrics

109.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

109.96%

Cap Rate

36.29%

Return on Investment

124.78%

Annual Revenue

$182,607

AirDNA projects $862/night at 58% occupancy ($182,607).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,118

Annual Expenses

$37,419

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,222

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,522

Management & Platform Fees

$457

Platform Fee (i.e. Airbnb)

$457

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$194,146

Profit on this property

$145,188

Your total deduction

$71,902

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,902)

$78,098

Your old tax bill

$45,000

Your new tax bill

$23,430

Estimated tax savings

$21,570

431 Albee Square W New York, 11201

6 bed • 6 bath • 2 guests • $400,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$182,607

Profit (Cash Flow)

$118,212

Cap Rate

36.3%

Annual Revenue

$182,607

AirDNA projects $862/night at 58% occupancy ($182,607).

Occupancy Rate

Avg Daily Rate

Return Metrics

109.96% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

109.96%

Cap Rate

36.29%

Return on Investment

124.78%

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

$18,984

Deductible property tax

$3,960

Your total deduction

-$60,482

Your adjusted annual income

$150,000 - -$60,482 = $210,482

Taxes on $210,482 (30%)

$63,145

Your old tax bill

$45,000

Your new tax bill

$63,145

Estimated tax savings

-$18,145

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