BNBCalc.com Investment Analysis Report of 111 Lewis Ct, Washingtonville, NY, 10992

3 bed • 1 bath • 4 guests • $65,000

BNB

Calc

Return Metrics

138.45% 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

138.45%

Cap Rate

56.15%

Return on Investment

149.61%

Annual Revenue

$57,679

AirDNA projects $329/night at 48% occupancy ($57,679). Airbtics projects $277/night at 63% occupancy ($63,738). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$35,212	$63,452	$93,051	$133,519
Occupancy	51%	64%	75%	84%
Nightly Rate	$179	$260	$326	$416

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Nature Getaway: Charming Villa Near Trails & Parks	$80,515	$266	79%	3	3	9	1	$162	❌	❌	✅	N / Y	⭐️ 4.8 (89)	Profile
B 3 bd 2bath country home pet friendly near west pt	$38,820	$127	78%	3	2	7	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (53)	Profile
C beautiful villa close to wdbury, legoland & wst pt	$55,470	$172	85%	3	2	8	1	$150	❌	❌	✅	N / Y	⭐️ 4.8 (108)	Profile
D Beaver Dam Lake Retreat 3BR 2 BA near West Point	$68,149	$190	98%	3	2	6	2	$0	✅	❌	❌	N / Y	⭐️ 5 (39)	Profile
E Country Modern Cottage in Hudson Valley	$63,222	$318	52%	3	2	7	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (15)	Profile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,178

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$365

Annual Mortgage & Tax

$4,380

Downpayment

Purchase Price

$65,000

Percent Down

20%

Total Downpayment

$13,000

Total Loan Amount

$52,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$312

Property Tax Yearly

0.99%

Property Tax Monthly

$54

Mortgage Insurance (PMI)

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

$3,085

Deductible property tax

$643

Est. Depreciation Value

$35,217

Profit on this property

$36,501

Your total deduction

$2,444

So, your new taxable income is your previous income minus your total deduction ($150,000 - $2,444)

$147,556

Your old tax bill

$45,000

Your new tax bill

$44,267

Estimated tax savings

$733

111 Lewis Ct Washingtonville, New York, 10992

3 bed • 1 bath • 4 guests

Purchase Price

Est. $312/mo

Inquire about this property

Contact Agent

$966,300

Zestimate

$57,679

Annual Revenue

BNBCalc predicts this property will get $277 per night with 63% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

138.45%

Cap Rate

56.15%

Return on Investment

149.61%

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

$3,085

Deductible property tax

$643

Your total deduction

-$21,636

Your adjusted annual income

$150,000 - -$21,636 = $171,636

Taxes on $171,636 (30%)

$51,491

Your old tax bill

$45,000

Your new tax bill

$51,491

Estimated tax savings

-$6,491

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com