BNBCalc.com Investment Analysis Report of 666 Greenwich St, New York, NY 10014, USA

2 bed • 3 bath • 6 guests • $4,332

BNB

Calc

Return Metrics

1,759.33% 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

1,759.33%

Cap Rate

3,152.63%

Return on Investment

1,761.55%

Annual Revenue

$172,980

AirDNA projects $592/night at 80% occupancy ($172,979).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,034

Annual Expenses

$36,407

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,141

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,441

Management & Platform Fees

$432

Platform Fee (i.e. Airbnb)

$432

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

$206

Deductible property tax

$43

Est. Depreciation Value

$6,315

Profit on this property

$136,572

Your total deduction

-$130,009

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$130,009)

$280,009

Your old tax bill

$45,000

Your new tax bill

$84,003

Estimated tax savings

-$39,003

666 Greenwich St New York, New York, 10014

2 bed • 3 bath • 6 guests • $4,332

Annual Revenue

$172,980

Profit (Cash Flow)

$136,284

Cap Rate

3152.6%

Annual Revenue

$172,980

AirDNA projects $592/night at 80% occupancy ($172,980)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,759.33% 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

1,759.33%

Cap Rate

3,152.63%

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

$206

Deductible property tax

$43

Your total deduction

-$134,391

Your adjusted annual income

$150,000 - -$134,391 = $284,391

Taxes on $284,391 (30%)

$85,317

Your old tax bill

$45,000

Your new tax bill

$85,317

Estimated tax savings

-$40,317

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