BNBCalc.com Investment Analysis Report of 44 Berry St, Brooklyn, NY 11249, USA

3 bed • 2 bath • 2 guests • $400,000

BNB

Calc

Return Metrics

69.19% 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

69.19%

Cap Rate

24.12%

Return on Investment

85.04%

Annual Revenue

$126,667

AirDNA projects $510/night at 68% occupancy ($126,666).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,512

Annual Expenses

$30,147

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,756

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,056

Management & Platform Fees

$317

Platform Fee (i.e. Airbnb)

$317

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$96,520

Your total deduction

$116,090

So, your new taxable income is your previous income minus your total deduction ($150,000 - $116,090)

$33,910

Your old tax bill

$45,000

Your new tax bill

$10,173

Estimated tax savings

$34,827

44 Berry St New York, 11249-1018

3 bed • 2 bath • 2 guests • $400,000

Annual Revenue

$126,667

Profit (Cash Flow)

$69,544

Cap Rate

24.1%

Annual Revenue

$126,667

AirDNA projects $510/night at 68% occupancy ($126,667)

Occupancy Rate

Avg Daily Rate

Return Metrics

69.19% 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

69.19%

Cap Rate

24.12%

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

$18,984

Deductible property tax

$3,960

Your total deduction

-$13,158

Your adjusted annual income

$150,000 - -$13,158 = $163,158

Taxes on $163,158 (30%)

$48,947

Your old tax bill

$45,000

Your new tax bill

$48,947

Estimated tax savings

-$3,947

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