BNBCalc.com Investment Analysis Report of 770 Eastern Pkwy, Brooklyn, NY 11213, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

23.4% 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

23.4%

Cap Rate

12.78%

Return on Investment

38.81%

Annual Revenue

$59,827

AirDNA projects $273/night at 60% occupancy ($59,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,788

Annual Expenses

$21,458

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,199

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$499

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$38,369

Your total deduction

$122,448

So, your new taxable income is your previous income minus your total deduction ($150,000 - $122,448)

$27,552

Your old tax bill

$45,000

Your new tax bill

$8,266

Estimated tax savings

$36,734

770 Eastern Pkwy New York, 11213

3 bed • 2 bath • 2 guests • $300,000

Annual Revenue

$59,827

Profit (Cash Flow)

$18,137

Cap Rate

12.8%

Annual Revenue

$59,827

AirDNA projects $273/night at 60% occupancy ($59,827)

Occupancy Rate

Avg Daily Rate

Return Metrics

23.4% 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

23.4%

Cap Rate

12.78%

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

$24,560

Your adjusted annual income

$150,000 - $24,560 = $125,440

Taxes on $125,440 (30%)

$37,632

Your old tax bill

$45,000

Your new tax bill

$37,632

Estimated tax savings

$7,368

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