BNBCalc.com Investment Analysis Report of 8 George Sickle Rd, Saugerties, NY 12477, USA

3 bed • 2 bath • 6 guests • $695,000

BNB

Calc

Return Metrics

17.72% 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

17.72%

Cap Rate

10.39%

Return on Investment

34.89%

Annual Revenue

$98,762

AirDNA projects $416/night at 65% occupancy ($98,761).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,210

Annual Expenses

$26,519

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,523

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$823

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

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

$27,980

Deductible property tax

$6,192

Est. Depreciation Value

$325,532

Profit on this property

$72,243

Your total deduction

$287,461

So, your new taxable income is your previous income minus your total deduction ($150,000 - $287,461)

-$137,461

Your old tax bill

$45,000

Your new tax bill

-$41,238

Estimated tax savings

$86,238

8 George Sickle Rd

Saugerties, New York, 12477-3210

3 bed • 2 bath • 6 guests • $695,000

Annual Revenue

$98,762

Profit (Cash Flow)

$29,835

Cap Rate

10.4%

Annual Revenue

$98,762

AirDNA projects $416/night at 65% occupancy ($98,762)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.72% 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

17.72%

Cap Rate

10.39%

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

$27,980

Deductible property tax

$6,192

Your total deduction

$65,701

Your adjusted annual income

$150,000 - $65,701 = $84,299

Taxes on $84,299 (30%)

$25,290

Your old tax bill

$45,000

Your new tax bill

$25,290

Estimated tax savings

$19,710

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