BNBCalc.com Investment Analysis Report of 1760 Co Rd 23C, East Jewett, NY 12424, USA

6 bed • 2 bath • 12 guests • $459,000

BNB

Calc

Return Metrics

36.1% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

36.1%

Cap Rate

16.19%

Return on Investment

51.33%

Annual Revenue

$101,143

AirDNA projects $644/night at 43% occupancy ($101,143).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,236

Annual Expenses

$26,829

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,543

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$843

Management & Platform Fees

$253

Platform Fee (i.e. Airbnb)

$253

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

$21,785

Deductible property tax

$4,544

Est. Depreciation Value

$220,679

Profit on this property

$74,315

Your total deduction

$172,693

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,693)

-$22,693

Your old tax bill

$45,000

Your new tax bill

-$6,808

Estimated tax savings

$51,808

property-location

1760 Co Rd 23C East Jewett, New York, 12424-5504

6 bed • 2 bath • 12 guests

Est. $2,202/mo

Agent

Inquire about this property

Contact Agent

$101,143

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

36.1%

Cap Rate

16.19%

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

$21,785

Deductible property tax

$4,544

Your total deduction

$22,255

Your adjusted annual income

$150,000 - $22,255 = $127,745

Taxes on $127,745 (30%)

$38,324

Your old tax bill

$45,000

Your new tax bill

$38,324

Estimated tax savings

$6,676

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