BNBCalc.com Investment Analysis Report of Co Rd 23C, New York, USA

5 bed • 2 bath • 8 guests • $799,000

BNB

Calc

Return Metrics

25.59% 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

25.59%

Cap Rate

12.08%

Return on Investment

42.52%

Annual Revenue

$126,743

AirDNA projects $807/night at 43% occupancy ($126,743).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,513

Annual Expenses

$30,157

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,756

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,056

Management & Platform Fees

$317

Platform Fee (i.e. Airbnb)

$317

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

$32,167

Deductible property tax

$4,716

Est. Depreciation Value

$375,991

Profit on this property

$96,587

Your total deduction

$316,287

So, your new taxable income is your previous income minus your total deduction ($150,000 - $316,287)

-$166,287

Your old tax bill

$45,000

Your new tax bill

-$49,886

Estimated tax savings

$94,886

Co Rd 23C

New York

5 bed • 2 bath • 8 guests • $799,000

Annual Revenue

$126,743

Profit (Cash Flow)

$50,231

Cap Rate

12.1%

Annual Revenue

$126,743

AirDNA projects $807/night at 43% occupancy ($126,743)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.59% 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

25.59%

Cap Rate

12.08%

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

$32,167

Deductible property tax

$4,716

Your total deduction

$60,121

Your adjusted annual income

$150,000 - $60,121 = $89,879

Taxes on $89,879 (30%)

$26,964

Your old tax bill

$45,000

Your new tax bill

$26,964

Estimated tax savings

$18,036

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