BNBCalc.com Investment Analysis Report of 220 W 15th St, New York, NY 10011, USA

1 bed • 1 bath • 4 guests • $1,100,000

BNB

Calc

Return Metrics

-1.24% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.24%

Cap Rate

4.14%

Return on Investment

12.58%

Annual Revenue

$67,307

AirDNA projects $271/night at 68% occupancy ($67,307).

User selected values for this report: 68% occupancy rate, $271 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,811

Annual Expenses

$21,737

Utilities

$350

Internet + TV

$50

Water/Sewer

$0

Garbage

$0

Electric

$300

Gas

$0

Other

$0

Maintenance

$1,293

Property Insurance

$83

HOA

$331

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$729

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

STR 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

$23,060

Deductible property tax

$10,450

Est. Depreciation Value

$369,976

Profit on this property

$45,570

Your total deduction

$357,915

So, your new taxable income is your previous income minus your total deduction ($150,000 - $357,915)

-$207,915

Your old tax bill

$45,000

Your new tax bill

-$62,375

Estimated tax savings

$107,375

property-location

220 W 15th St New York, New York, 10011

1 bed • 1 bath • 4 guests

Est. $5,276/mo

Agent

Inquire about this property

Contact Agent

$67,307

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.24%

Cap Rate

4.14%

STR 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

$23,060

Deductible property tax

$10,450

Your total deduction

$108,607

Your adjusted annual income

$150,000 - $108,607 = $41,393

Taxes on $41,393 (30%)

$12,418

Your old tax bill

$45,000

Your new tax bill

$12,418

Estimated tax savings

$32,582

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