BNBCalc.com Investment Analysis Report of 9802 NY-414, Hector, NY 14841, USA

3 bed • 1.5 bath • 4 guests • $200,000

BNB

Calc

Return Metrics

56.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.82%

Cap Rate

22.19%

Return on Investment

71.47%

Annual Revenue

$67,019

AirDNA projects $311/night at 59% occupancy ($67,018).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,886

Annual Expenses

$22,632

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,258

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$558

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$97,473

Profit on this property

$44,386

Your total deduction

$64,559

So, your new taxable income is your previous income minus your total deduction ($150,000 - $64,559)

$85,441

Your old tax bill

$45,000

Your new tax bill

$25,632

Estimated tax savings

$19,368

9802 NY-414 Hector, New York, 14841

3 bed • 1.5 bath • 4 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$67,019

Profit (Cash Flow)

$30,898

Cap Rate

22.2%

Annual Revenue

$67,019

AirDNA projects $311/night at 59% occupancy ($67,018).

Occupancy Rate

Avg Daily Rate

Return Metrics

56.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

56.82%

Cap Rate

22.19%

Return on Investment

71.47%

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 est deduction will be...

Deductible mortgage interest

$9,492

Deductible property tax

$1,980

Your total deduction

-$1,913

Your adjusted annual income

$150,000 - -$1,913 = $151,913

Taxes on $151,913 (30%)

$45,574

Your old tax bill

$45,000

Your new tax bill

$45,574

Estimated tax savings

-$574

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 recomend LearnLikeACPA.com