BNBCalc.com Investment Analysis Report of 462 Farm Rd, Copake, NY 12516, USA

4 bed • 2.5 bath • 8 guests • $545,000

BNB

Calc

Return Metrics

18.64% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.64%

Cap Rate

11.39%

Return on Investment

34.6%

Annual Revenue

$87,111

AirDNA projects $450/night at 53% occupancy ($87,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,084

Annual Expenses

$25,004

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,426

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$726

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

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

$25,866

Deductible property tax

$5,395

Est. Depreciation Value

$257,807

Profit on this property

$62,106

Your total deduction

$226,963

So, your new taxable income is your previous income minus your total deduction ($150,000 - $226,963)

-$76,963

Your old tax bill

$45,000

Your new tax bill

-$23,089

Estimated tax savings

$68,089

462 Farm Rd Copake, New York, 12516

4 bed • 2.5 bath • 8 guests • $545,000

Annual Revenue

$87,111

Profit (Cash Flow)

$25,350

Cap Rate

11.4%

Annual Revenue

$87,111

AirDNA projects $450/night at 53% occupancy ($87,111)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.64% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.64%

Cap Rate

11.39%

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

$25,866

Deductible property tax

$5,395

Your total deduction

$51,291

Your adjusted annual income

$150,000 - $51,291 = $98,709

Taxes on $98,709 (30%)

$29,613

Your old tax bill

$45,000

Your new tax bill

$29,613

Estimated tax savings

$15,387

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