BNBCalc.com Investment Analysis Report of 117 Raycliffe Dr, Woodstock, NY 12498, USA

3 bed • 2 bath • 9 guests • $629,000

BNB

Calc

Return Metrics

40.68% 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

40.68%

Cap Rate

16.65%

Return on Investment

57.04%

Annual Revenue

$136,119

AirDNA projects $484/night at 77% occupancy ($136,119).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,615

Annual Expenses

$31,375

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,834

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,134

Management & Platform Fees

$340

Platform Fee (i.e. Airbnb)

$340

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

$29,853

Deductible property tax

$6,227

Est. Depreciation Value

$295,135

Profit on this property

$104,744

Your total deduction

$226,471

So, your new taxable income is your previous income minus your total deduction ($150,000 - $226,471)

-$76,471

Your old tax bill

$45,000

Your new tax bill

-$22,941

Estimated tax savings

$67,941

117 Raycliffe Dr Woodstock, New York, 12498

3 bed • 2 bath • 9 guests • $629,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$136,119

Profit (Cash Flow)

$62,324

Cap Rate

16.7%

Annual Revenue

$136,119

AirDNA projects $484/night at 77% occupancy ($136,119)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.68% 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

40.68%

Cap Rate

16.65%

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

$29,853

Deductible property tax

$6,227

Your total deduction

$25,409

Your adjusted annual income

$150,000 - $25,409 = $124,591

Taxes on $124,591 (30%)

$37,377

Your old tax bill

$45,000

Your new tax bill

$37,377

Estimated tax savings

$7,623

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