BNBCalc.com Investment Analysis Report of NY-375, West Hurley, NY, USA

3 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

17.69% 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

17.69%

Cap Rate

10.29%

Return on Investment

33.64%

Annual Revenue

$87,023

AirDNA projects $418/night at 57% occupancy ($87,023).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,103

Annual Expenses

$25,233

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,425

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$725

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

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

$24,156

Deductible property tax

$2,820

Est. Depreciation Value

$288,178

Profit on this property

$61,790

Your total deduction

$253,364

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,364)

-$103,364

Your old tax bill

$45,000

Your new tax bill

-$31,009

Estimated tax savings

$76,009

NY-375

West Hurley, New York

3 bed • 2 bath • 6 guests • $600,000

Annual Revenue

$87,023

Profit (Cash Flow)

$27,698

Cap Rate

10.3%

Annual Revenue

$87,023

AirDNA projects $418/night at 57% occupancy ($87,023)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.69% 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

17.69%

Cap Rate

10.29%

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

$24,156

Deductible property tax

$2,820

Your total deduction

$56,916

Your adjusted annual income

$150,000 - $56,916 = $93,084

Taxes on $93,084 (30%)

$27,925

Your old tax bill

$45,000

Your new tax bill

$27,925

Estimated tax savings

$17,075

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