BNBCalc.com Investment Analysis Report of 7 Salisbury Ct, Rhinebeck, NY 12572, USA

3 bed • 2.5 bath • 8 guests • $435,000

BNB

Calc

Return Metrics

30.58% 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

30.58%

Cap Rate

14.38%

Return on Investment

46.52%

Annual Revenue

$87,659

AirDNA projects $320/night at 50% occupancy ($58,439).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,090

Annual Expenses

$25,076

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,430

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$730

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$205,865

Profit on this property

$62,583

Your total deduction

$168,234

So, your new taxable income is your previous income minus your total deduction ($150,000 - $168,234)

-$18,234

Your old tax bill

$45,000

Your new tax bill

-$5,470

Estimated tax savings

$50,470

7 Salisbury Ct

Rhinebeck, New York, 12572-3413

3 bed • 2.5 bath • 8 guests • $435,000

Annual Revenue

$87,659

Profit (Cash Flow)

$33,243

Cap Rate

14.4%

Annual Revenue

$87,659

AirDNA projects $320/night at 50% occupancy ($58,439)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.58% 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

30.58%

Cap Rate

14.38%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$27,954

Your adjusted annual income

$150,000 - $27,954 = $122,046

Taxes on $122,046 (30%)

$36,614

Your old tax bill

$45,000

Your new tax bill

$36,614

Estimated tax savings

$8,386

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