BNBCalc.com Investment Analysis Report of 153 Remsen Street, Brooklyn, NY, USA

1 bed • 2 bath • 2 guests • $1,500,000

BNB

Calc

Return Metrics

6.63% 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

6.63%

Cap Rate

8.29%

Return on Investment

23.73%

Annual Revenue

$158,699

AirDNA projects $259/night at 79% occupancy ($74,732).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,859

Annual Expenses

$34,311

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,022

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,322

Management & Platform Fees

$397

Platform Fee (i.e. Airbnb)

$397

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$693,726

Profit on this property

$124,388

Your total deduction

$655,380

So, your new taxable income is your previous income minus your total deduction ($150,000 - $655,380)

-$505,380

Your old tax bill

$45,000

Your new tax bill

-$151,614

Estimated tax savings

$196,614

153 Remsen Street Brooklyn, New York, 11201-4304

1 bed • 2 bath • 2 guests • $1,500,000

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

$158,699

Profit (Cash Flow)

$23,204

Cap Rate

8.3%

Annual Revenue

$158,699

AirDNA projects $259/night at 79% occupancy ($74,733)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.63% 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

6.63%

Cap Rate

8.29%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$182,964

Your adjusted annual income

$150,000 - $182,964 = -$32,964

Taxes on -$32,964 (30%)

-$9,889

Your old tax bill

$45,000

Your new tax bill

-$9,889

Estimated tax savings

$54,889

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