BNBCalc.com Investment Analysis Report of 58 Lake Dr, Greenwood Lake, NY 10925, USA

3 bed • 1.5 bath • 8 guests • $400,000

BNB

Calc

Return Metrics

17.81% 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

17.81%

Cap Rate

12.78%

Return on Investment

33.68%

Annual Revenue

$74,776

AirDNA projects $347/night at 59% occupancy ($74,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,970

Annual Expenses

$23,641

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,323

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$623

Management & Platform Fees

$187

Platform Fee (i.e. Airbnb)

$187

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

$10,240

Est. Depreciation Value

$189,586

Profit on this property

$51,135

Your total deduction

$167,675

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,675)

-$17,675

Your old tax bill

$45,000

Your new tax bill

-$5,302

Estimated tax savings

$50,302

58 Lake Dr Greenwood Lake, New York, 10925

3 bed • 1.5 bath • 8 guests • $400,000

Annual Revenue

$74,776

Profit (Cash Flow)

$17,883

Cap Rate

12.8%

Annual Revenue

$74,776

AirDNA projects $347/night at 59% occupancy ($74,776)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.81% 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

17.81%

Cap Rate

12.78%

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

$10,240

Your total deduction

$38,483

Your adjusted annual income

$150,000 - $38,483 = $111,517

Taxes on $111,517 (30%)

$33,455

Your old tax bill

$45,000

Your new tax bill

$33,455

Estimated tax savings

$11,545

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