BNBCalc.com Investment Analysis Report of 12 Cottage Rd, Ticonderoga, NY 12883, USA

4 bed • 3 bath • 12 guests • $1,250,000

BNB

Calc

Return Metrics

-6.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-6.93%

Cap Rate

5.08%

Return on Investment

9.75%

Annual Revenue

$88,853

AirDNA projects $459/night at 53% occupancy ($88,852).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,103

Annual Expenses

$25,231

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,440

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$740

Management & Platform Fees

$222

Platform Fee (i.e. Airbnb)

$222

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

$59,326

Deductible property tax

$12,375

Est. Depreciation Value

$582,585

Profit on this property

$63,622

Your total deduction

$590,664

So, your new taxable income is your previous income minus your total deduction ($150,000 - $590,664)

-$440,664

Your old tax bill

$45,000

Your new tax bill

-$132,199

Estimated tax savings

$177,199

12 Cottage Rd Ticonderoga, New York, 12883

4 bed • 3 bath • 12 guests • $1,250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$88,853

Profit (Cash Flow)

-$20,690

Cap Rate

5.1%

Annual Revenue

$88,853

AirDNA projects $459/night at 53% occupancy ($88,853)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.93%

Cap Rate

5.08%

Return on Investment

9.75%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$193,848

Your adjusted annual income

$150,000 - $193,848 = -$43,848

Taxes on -$43,848 (30%)

-$13,155

Your old tax bill

$45,000

Your new tax bill

-$13,155

Estimated tax savings

$58,155

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