BNBCalc.com Investment Analysis Report of 19 Margaret Pl, Lake Placid, NY 12946, USA

6 bed • 2.5 bath • 18 guests • $1,150,000

BNB

Calc

Return Metrics

31.01% 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

31.01%

Cap Rate

14.27%

Return on Investment

47.42%

Annual Revenue

$204,405

AirDNA projects $823/night at 68% occupancy ($204,405).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,354

Annual Expenses

$40,253

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,703

Management & Platform Fees

$511

Platform Fee (i.e. Airbnb)

$511

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

$54,580

Deductible property tax

$11,385

Est. Depreciation Value

$539,009

Profit on this property

$164,152

Your total deduction

$440,821

So, your new taxable income is your previous income minus your total deduction ($150,000 - $440,821)

-$290,821

Your old tax bill

$45,000

Your new tax bill

-$87,246

Estimated tax savings

$132,246

property-location

19 Margaret Pl Lake Placid, New York, 12946-1306

6 bed • 2.5 bath • 18 guests

Purchase Price

Est. $5,516/mo

Agent

Inquire about this property

Contact Agent

$204,405

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.01%

Cap Rate

14.27%

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

$54,580

Deductible property tax

$11,385

Your total deduction

$73,629

Your adjusted annual income

$150,000 - $73,629 = $76,371

Taxes on $76,371 (30%)

$22,911

Your old tax bill

$45,000

Your new tax bill

$22,911

Estimated tax savings

$22,089

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