BNBCalc.com Investment Analysis Report of 222 Broadway, New York, NY 10038, USA

3 bed • 2 bath • 2 guests • $300,000

BNB

Calc

Return Metrics

214.07% 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

214.07%

Cap Rate

62.04%

Return on Investment

229.49%

Annual Revenue

$229,680

AirDNA projects $796/night at 79% occupancy ($229,680).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,628

Annual Expenses

$43,538

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,614

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,914

Management & Platform Fees

$574

Platform Fee (i.e. Airbnb)

$574

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$186,142

Your total deduction

-$25,324

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$25,324)

$175,324

Your old tax bill

$45,000

Your new tax bill

$52,597

Estimated tax savings

-$7,597

property-location

222 Broadway New York, New York, 10038-2510

3 bed • 2 bath • 2 guests

Purchase Price

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$229,680

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

214.07%

Cap Rate

62.04%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$123,212

Your adjusted annual income

$150,000 - -$123,212 = $273,212

Taxes on $273,212 (30%)

$81,964

Your old tax bill

$45,000

Your new tax bill

$81,964

Estimated tax savings

-$36,964

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