BNBCalc.com Investment Analysis Report of 777 3rd Ave, New York, NY 10017, USA

3 bed • 3.5 bath • 4 guests • $3,333

BNB

Calc

Return Metrics

1,521.67% 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

1,521.67%

Cap Rate

4,408.33%

Return on Investment

1,523.05%

Annual Revenue

$184,609

AirDNA projects $936/night at 54% occupancy ($184,608).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,140

Annual Expenses

$37,679

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,238

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,538

Management & Platform Fees

$462

Platform Fee (i.e. Airbnb)

$462

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

$158

Deductible property tax

$33

Est. Depreciation Value

$7,215

Profit on this property

$146,930

Your total deduction

-$139,524

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$139,524)

$289,524

Your old tax bill

$45,000

Your new tax bill

$86,857

Estimated tax savings

-$41,857

777 3rd Ave

New York, New York, 10017

3 bed • 3.5 bath • 4 guests • $3,333

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$184,609

Profit (Cash Flow)

$146,714

Cap Rate

4408.3%

Annual Revenue

$184,609

AirDNA projects $936/night at 54% occupancy ($184,609)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,521.67% 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

1,521.67%

Cap Rate

4,408.33%

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

$158

Deductible property tax

$33

Your total deduction

-$144,545

Your adjusted annual income

$150,000 - -$144,545 = $294,545

Taxes on $294,545 (30%)

$88,363

Your old tax bill

$45,000

Your new tax bill

$88,363

Estimated tax savings

-$43,363

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