BNBCalc.com Investment Analysis Report of 2135 Finch Ln, Central Islip, NY 11722, USA

2 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

11.24% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.24%

Cap Rate

9.62%

Return on Investment

26.8%

Annual Revenue

$43,654

AirDNA projects $166/night at 72% occupancy ($43,653).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,633

Annual Expenses

$19,595

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,064

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$364

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$119,301

Profit on this property

$24,059

Your total deduction

$109,582

So, your new taxable income is your previous income minus your total deduction ($150,000 - $109,582)

$40,418

Your old tax bill

$45,000

Your new tax bill

$12,125

Estimated tax savings

$32,875

property-location

2135 Finch Ln Central Islip, New York, 11722-4488

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

$43,654

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

11.24%

Cap Rate

9.62%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$28,270

Your adjusted annual income

$150,000 - $28,270 = $121,730

Taxes on $121,730 (30%)

$36,519

Your old tax bill

$45,000

Your new tax bill

$36,519

Estimated tax savings

$8,481

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