BNBCalc.com Investment Analysis Report of 14 Tina Dr, Highland, NY 12528, USA

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

8.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.06%

Cap Rate

8.73%

Return on Investment

24.18%

Annual Revenue

$65,930

AirDNA projects $547/night at 33% occupancy ($65,930).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,854

Annual Expenses

$22,251

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,249

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$549

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$43,679

Your total deduction

$220,723

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,723)

-$70,723

Your old tax bill

$45,000

Your new tax bill

-$21,217

Estimated tax savings

$66,217

14 Tina Dr Highland, New York, 12528-2425

3 bed • 2 bath • 6 guests • $500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Greg Brocato

Edit my contact card

Annual Revenue

$65,930

Profit (Cash Flow)

$9,959

Cap Rate

8.7%

Annual Revenue

$65,930

AirDNA projects $547/night at 33% occupancy ($65,930)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.06%

Cap Rate

8.73%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$60,115

Your adjusted annual income

$150,000 - $60,115 = $89,885

Taxes on $89,885 (30%)

$26,965

Your old tax bill

$45,000

Your new tax bill

$26,965

Estimated tax savings

$18,035

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