BNBCalc.com Investment Analysis Report of 15586 Beachfront Ln, New Rochelle, NY, USA

2 bed • 2 bath • 4 guests • $269,000

BNB

Calc

Return Metrics

16.53% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.53%

Cap Rate

10.94%

Return on Investment

32.2%

Annual Revenue

$49,571

AirDNA projects $234/night at 58% occupancy ($49,570).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,677

Annual Expenses

$20,124

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,113

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$413

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$12,767

Deductible property tax

$2,663

Est. Depreciation Value

$128,052

Profit on this property

$29,447

Your total deduction

$114,035

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,035)

$35,965

Your old tax bill

$45,000

Your new tax bill

$10,789

Estimated tax savings

$34,211

15586 Beachfront Ln New Rochelle, New York, 10805

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,290/mo

Inquire about this property

Contact Agent

$49,571

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.53%

Cap Rate

10.94%

Return on Investment

32.2%

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 est deduction will be...

Deductible mortgage interest

$12,767

Deductible property tax

$2,663

Your total deduction

$26,765

Your adjusted annual income

$150,000 - $26,765 = $123,235

Taxes on $123,235 (30%)

$36,971

Your old tax bill

$45,000

Your new tax bill

$36,971

Estimated tax savings

$8,029

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com