BNBCalc.com Investment Analysis Report of 447 E 14th St, New York, NY 10009, USA

4 bed • 2 bath • 2 guests • $500,000

BNB

Calc

Return Metrics

69.74% 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

69.74%

Cap Rate

24.24%

Return on Investment

85.6%

Annual Revenue

$155,090

AirDNA projects $674/night at 65% occupancy ($160,013).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,820

Annual Expenses

$33,842

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,992

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,292

Management & Platform Fees

$388

Platform Fee (i.e. Airbnb)

$388

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$237,002

Profit on this property

$121,248

Your total deduction

$144,434

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,434)

$5,566

Your old tax bill

$45,000

Your new tax bill

$1,670

Estimated tax savings

$43,330

447 E 14th St New York, New York, 10009

4 bed • 2 bath • 2 guests • $500,000

Annual Revenue

$155,090

Profit (Cash Flow)

$87,528

Cap Rate

24.2%

Annual Revenue

$155,090

AirDNA projects $674/night at 65% occupancy ($160,013)

Occupancy Rate

Avg Daily Rate

Return Metrics

69.74% 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

69.74%

Cap Rate

24.24%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$17,070

Your adjusted annual income

$150,000 - -$17,070 = $167,070

Taxes on $167,070 (30%)

$50,121

Your old tax bill

$45,000

Your new tax bill

$50,121

Estimated tax savings

-$5,121

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