BNBCalc.com Investment Analysis Report of 268 Three Mile Harbor Rd, East Hampton, NY 11937, USA

5 bed • 5 bath • 14 guests • $1,000,000

BNB

Calc

Return Metrics

59.66% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

59.66%

Cap Rate

21.25%

Return on Investment

76.03%

Annual Revenue

$260,083

AirDNA projects $1548/night at 46% occupancy ($260,082).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,958

Annual Expenses

$47,491

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,867

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,167

Management & Platform Fees

$650

Platform Fee (i.e. Airbnb)

$650

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$469,044

Profit on this property

$212,592

Your total deduction

$313,813

So, your new taxable income is your previous income minus your total deduction ($150,000 - $313,813)

-$163,813

Your old tax bill

$45,000

Your new tax bill

-$49,144

Estimated tax savings

$94,144

268 Three Mile Harbor Rd East Hampton, New York, 11937

5 bed • 5 bath • 14 guests • $1,000,000

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

$260,083

Profit (Cash Flow)

$145,140

Cap Rate

21.3%

Annual Revenue

$260,083

AirDNA projects $1,548/night at 46% occupancy ($260,083)

Occupancy Rate

Avg Daily Rate

Return Metrics

59.66% 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

59.66%

Cap Rate

21.25%

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

$47,461

Deductible property tax

$9,900

Your total deduction

-$5,723

Your adjusted annual income

$150,000 - -$5,723 = $155,723

Taxes on $155,723 (30%)

$46,717

Your old tax bill

$45,000

Your new tax bill

$46,717

Estimated tax savings

-$1,717

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