BNBCalc.com Investment Analysis Report of 718 Sackman St, Brooklyn, NY 11212, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

16.31% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.31%

Cap Rate

10.95%

Return on Investment

31.73%

Annual Revenue

$53,516

AirDNA projects $222/night at 66% occupancy ($53,515).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,720

Annual Expenses

$20,637

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,146

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$446

Management & Platform Fees

$134

Platform Fee (i.e. Airbnb)

$134

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

$32,879

Your total deduction

$127,939

So, your new taxable income is your previous income minus your total deduction ($150,000 - $127,939)

$22,061

Your old tax bill

$45,000

Your new tax bill

$6,618

Estimated tax savings

$38,382

718 Sackman St

New York, 11212-7036

3 bed • 2 bath • 2 guests • $300,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$53,516

Profit (Cash Flow)

$12,647

Cap Rate

11.0%

Annual Revenue

$53,516

AirDNA projects $222/night at 66% occupancy ($53,516)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.31% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.31%

Cap Rate

10.95%

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

$30,051

Your adjusted annual income

$150,000 - $30,051 = $119,949

Taxes on $119,949 (30%)

$35,985

Your old tax bill

$45,000

Your new tax bill

$35,985

Estimated tax savings

$9,015

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