BNBCalc.com Investment Analysis Report of 50 Olga Dr, Margaretville, NY 12455, USA

4 bed • 2 bath • 6 guests • $410,000

BNB

Calc

Return Metrics

30.86% 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

30.86%

Cap Rate

15.07%

Return on Investment

45.61%

Annual Revenue

$86,782

AirDNA projects $495/night at 48% occupancy ($86,781).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,080

Annual Expenses

$24,962

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,423

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$723

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$188,831

Profit on this property

$61,820

Your total deduction

$150,529

So, your new taxable income is your previous income minus your total deduction ($150,000 - $150,529)

-$529

Your old tax bill

$45,000

Your new tax bill

-$159

Estimated tax savings

$45,159

50 Olga Dr Margaretville, New York, 12455

4 bed • 2 bath • 6 guests • $410,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$86,782

Profit (Cash Flow)

$34,172

Cap Rate

15.1%

Annual Revenue

$86,782

AirDNA projects $495/night at 48% occupancy ($86,781).

Occupancy Rate

Avg Daily Rate

Return Metrics

30.86% 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

30.86%

Cap Rate

15.07%

Return on Investment

45.61%

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

$19,459

Deductible property tax

$4,059

Your total deduction

$21,953

Your adjusted annual income

$150,000 - $21,953 = $128,047

Taxes on $128,047 (30%)

$38,414

Your old tax bill

$45,000

Your new tax bill

$38,414

Estimated tax savings

$6,586

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