BNBCalc.com Investment Analysis Report of 676 Flushing Ave, Brooklyn, NY 11206, USA

3 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Return Metrics

52.58% 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

52.58%

Cap Rate

20.32%

Return on Investment

68%

Annual Revenue

$85,825

AirDNA projects $379/night at 62% occupancy ($85,825).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,070

Annual Expenses

$24,837

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,415

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$715

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$60,988

Your total deduction

$99,830

So, your new taxable income is your previous income minus your total deduction ($150,000 - $99,830)

$50,170

Your old tax bill

$45,000

Your new tax bill

$15,051

Estimated tax savings

$29,949

676 Flushing Ave

New York, 11206-5025

3 bed • 2 bath • 10 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$85,825

Profit (Cash Flow)

$40,756

Cap Rate

20.3%

Annual Revenue

$85,825

AirDNA projects $379/night at 62% occupancy ($85,825)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.58% 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

52.58%

Cap Rate

20.32%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$1,942

Your adjusted annual income

$150,000 - $1,942 = $148,058

Taxes on $148,058 (30%)

$44,417

Your old tax bill

$45,000

Your new tax bill

$44,417

Estimated tax savings

$583

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