BNBCalc.com Investment Analysis Report of 27 Dawson Ln, Kerhonkson, NY 12446, USA

3 bed • 3 bath • 6 guests • $849,000

BNB

Calc

Return Metrics

19.39% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.39%

Cap Rate

11.17%

Return on Investment

36.7%

Annual Revenue

$124,767

AirDNA projects $488/night at 70% occupancy ($124,767).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,492

Annual Expenses

$29,900

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,740

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,040

Management & Platform Fees

$312

Platform Fee (i.e. Airbnb)

$312

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

$34,180

Deductible property tax

$11,052

Est. Depreciation Value

$396,619

Profit on this property

$94,868

Your total deduction

$346,983

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,983)

-$196,983

Your old tax bill

$45,000

Your new tax bill

-$59,095

Estimated tax savings

$104,095

27 Dawson Ln Kerhonkson, New York, 12446-1240

3 bed • 3 bath • 6 guests • $849,000

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

$124,767

Profit (Cash Flow)

$39,572

Cap Rate

11.2%

Annual Revenue

$124,767

AirDNA projects $488/night at 70% occupancy ($124,767)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.39% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.39%

Cap Rate

11.17%

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

$34,180

Deductible property tax

$11,052

Your total deduction

$76,817

Your adjusted annual income

$150,000 - $76,817 = $73,183

Taxes on $73,183 (30%)

$21,955

Your old tax bill

$45,000

Your new tax bill

$21,955

Estimated tax savings

$23,045

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