BNBCalc.com Investment Analysis Report of 718 Broadway, New York, NY 10003, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

181.83% 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

181.83%

Cap Rate

53.71%

Return on Investment

197.24%

Annual Revenue

$200,957

AirDNA projects $786/night at 70% occupancy ($200,957).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,317

Annual Expenses

$39,804

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,375

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,675

Management & Platform Fees

$502

Platform Fee (i.e. Airbnb)

$502

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

$161,153

Your total deduction

-$335

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$335)

$150,335

Your old tax bill

$45,000

Your new tax bill

$45,101

Estimated tax savings

-$101

718 Broadway

New York, New York, 10003

3 bed • 2 bath • 2 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$200,957

Profit (Cash Flow)

$140,921

Cap Rate

53.7%

Annual Revenue

$200,957

AirDNA projects $786/night at 70% occupancy ($200,957)

Occupancy Rate

Avg Daily Rate

Return Metrics

181.83% 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

181.83%

Cap Rate

53.71%

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

-$98,223

Your adjusted annual income

$150,000 - -$98,223 = $248,223

Taxes on $248,223 (30%)

$74,467

Your old tax bill

$45,000

Your new tax bill

$74,467

Estimated tax savings

-$29,467

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