BNBCalc.com Investment Analysis Report of 104C Squiretown Rd, Hampton Bays, NY 11946, USA

5 bed • 2.5 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

14.62% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

14.62%

Cap Rate

17.64%

Return on Investment

17.5%

Annual Revenue

$198,919

AirDNA projects $939/night at 58% occupancy ($198,919).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,345

Annual Expenses

$40,139

Utilities

$490

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$200

Gas

Other

$50

Maintenance

$2,358

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,658

Management & Platform Fees

$497

Platform Fee (i.e. Airbnb)

$497

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

Deductible property tax

$21,330

Est. Depreciation Value

$422,588

Profit on this property

$158,780

Your total deduction

$285,138

So, your new taxable income is your previous income minus your total deduction ($150,000 - $285,138)

-$135,138

Your old tax bill

$45,000

Your new tax bill

-$40,541

Estimated tax savings

$85,541

104C Squiretown Rd Hampton Bays, New York, 11946

5 bed • 2.5 bath • 8 guests • $900,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$198,919

Profit (Cash Flow)

$137,456

Cap Rate

17.6%

Annual Revenue

$198,919

AirDNA projects $939/night at 58% occupancy ($198,919)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.62% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.62%

Cap Rate

17.64%

Return on Investment

17.5%

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

Deductible property tax

$21,330

Your total deduction

-$2,758

Your adjusted annual income

$150,000 - -$2,758 = $152,758

Taxes on $152,758 (30%)

$45,827

Your old tax bill

$45,000

Your new tax bill

$45,827

Estimated tax savings

-$827

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