BNBCalc.com Investment Analysis Report of 15 Tiana Circle, Hampton Bays, NY 11946, USA

5 bed • 4 bath • 14 guests • $4,000,000

BNB

Calc

Return Metrics

-17.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-17.04%

Cap Rate

2.76%

Return on Investment

0.02%

Annual Revenue

$143,030

AirDNA projects $979/night at 40% occupancy ($143,029).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,689

Annual Expenses

$32,274

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,892

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,192

Management & Platform Fees

$358

Platform Fee (i.e. Airbnb)

$358

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

$189,844

Deductible property tax

$39,600

Est. Depreciation Value

$1,850,576

Profit on this property

$110,756

Your total deduction

$1,969,265

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,969,265)

-$1,819,265

Your old tax bill

$45,000

Your new tax bill

-$545,779

Estimated tax savings

$590,779

15 Tiana Cir Hampton Bays, New York, 11946-3422

5 bed • 4 bath • 14 guests • $4,000,000

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

$143,030

Profit (Cash Flow)

-$159,064

Cap Rate

2.8%

Annual Revenue

$143,030

AirDNA projects $979/night at 40% occupancy ($143,030)

Occupancy Rate

Avg Daily Rate

Return Metrics

-17.04% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-17.04%

Cap Rate

2.76%

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

$189,844

Deductible property tax

$39,600

Your total deduction

$709,041

Your adjusted annual income

$150,000 - $709,041 = -$559,041

Taxes on -$559,041 (30%)

-$167,712

Your old tax bill

$45,000

Your new tax bill

-$167,712

Estimated tax savings

$212,712

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