BNBCalc.com Investment Analysis Report of 711 Allen Teator Rd, Preston Hollow, NY 12469, USA

3 bed • 2 bath • 10 guests • $449,000

BNB

Calc

Return Metrics

-3% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-3%

Cap Rate

5.99%

Return on Investment

12.99%

Annual Revenue

$46,678

AirDNA projects $426/night at 67% occupancy ($104,247).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,646

Annual Expenses

$19,748

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,089

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

$21,310

Deductible property tax

$4,445

Est. Depreciation Value

$212,233

Profit on this property

$26,930

Your total deduction

$211,058

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,058)

-$61,058

Your old tax bill

$45,000

Your new tax bill

-$18,318

Estimated tax savings

$63,318

711 Allen Teator Rd

New York, 12469-1213

3 bed • 2 bath • 10 guests • $449,000

Annual Revenue

$46,678

Profit (Cash Flow)

-$3,358

Cap Rate

6.0%

Annual Revenue

$46,678

AirDNA projects $426/night at 67% occupancy ($104,248)

Occupancy Rate

Avg Daily Rate

Return Metrics

-3% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3%

Cap Rate

5.99%

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

$21,310

Deductible property tax

$4,445

Your total deduction

$66,444

Your adjusted annual income

$150,000 - $66,444 = $83,556

Taxes on $83,556 (30%)

$25,067

Your old tax bill

$45,000

Your new tax bill

$25,067

Estimated tax savings

$19,933

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