BNBCalc.com Investment Analysis Report of 4786 County Touring Rte 32, Ashville, NY 14710, USA

3 bed • 1.5 bath • 8 guests • $200,000

BNB

Calc

Return Metrics

28.61% 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

28.61%

Cap Rate

14.52%

Return on Investment

43.26%

Annual Revenue

$49,111

AirDNA projects $249/night at 54% occupancy ($49,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,672

Annual Expenses

$20,064

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,109

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$409

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,473

Profit on this property

$29,046

Your total deduction

$79,899

So, your new taxable income is your previous income minus your total deduction ($150,000 - $79,899)

$70,101

Your old tax bill

$45,000

Your new tax bill

$21,030

Estimated tax savings

$23,970

4786 County Touring Rte 32 Ashville, New York, 14710-9611

3 bed • 1.5 bath • 8 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$49,111

Profit (Cash Flow)

$15,558

Cap Rate

14.5%

Annual Revenue

$49,111

AirDNA projects $249/night at 54% occupancy ($49,110).

Occupancy Rate

Avg Daily Rate

Return Metrics

28.61% 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

28.61%

Cap Rate

14.52%

Return on Investment

43.26%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$13,427

Your adjusted annual income

$150,000 - $13,427 = $136,573

Taxes on $136,573 (30%)

$40,972

Your old tax bill

$45,000

Your new tax bill

$40,972

Estimated tax savings

$4,028

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