BNBCalc.com Investment Analysis Report of 250 West Bay Drive, Long Beach, NY 11561, USA

5 bed • 4 bath • 16 guests • $1,200,000

BNB

Calc

Return Metrics

10.01% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.01%

Cap Rate

9.15%

Return on Investment

26.54%

Annual Revenue

$142,018

AirDNA projects $997/night at 39% occupancy ($142,017).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,679

Annual Expenses

$32,142

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,883

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,183

Management & Platform Fees

$355

Platform Fee (i.e. Airbnb)

$355

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$560,997

Profit on this property

$109,876

Your total deduction

$519,955

So, your new taxable income is your previous income minus your total deduction ($150,000 - $519,955)

-$369,955

Your old tax bill

$45,000

Your new tax bill

-$110,986

Estimated tax savings

$155,986

250 W Bay Dr Long Beach, New York, 11561-1940

5 bed • 4 bath • 16 guests • $1,200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$142,018

Profit (Cash Flow)

$28,936

Cap Rate

9.2%

Annual Revenue

$142,018

AirDNA projects $997/night at 39% occupancy ($142,018)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.01% 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

10.01%

Cap Rate

9.15%

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 estimated deduction will be...

Deductible mortgage interest

$56,953

Deductible property tax

$11,880

Your total deduction

$137,811

Your adjusted annual income

$150,000 - $137,811 = $12,189

Taxes on $12,189 (30%)

$3,657

Your old tax bill

$45,000

Your new tax bill

$3,657

Estimated tax savings

$41,343

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com