BNBCalc.com Investment Analysis Report of 29 Lexie Ln, Roscoe, NY 12776, USA

4 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

-13.95% 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

-13.95%

Cap Rate

2.35%

Return on Investment

2.84%

Annual Revenue

$31,776

AirDNA projects $493/night at 43% occupancy ($77,428).

User selected values for this report: 29% occupancy rate, $300 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,469

Annual Expenses

$17,631

Utilities

$425

Internet + TV

$120

Water/Sewer

$0

Garbage

$50

Electric

$150

Gas

$55

Other

$50

Maintenance

$965

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$265

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

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

$24,156

Deductible property tax

$3,600

Est. Depreciation Value

$196,958

Profit on this property

$14,145

Your total deduction

$210,569

So, your new taxable income is your previous income minus your total deduction ($150,000 - $210,569)

-$60,569

Your old tax bill

$45,000

Your new tax bill

-$18,171

Estimated tax savings

$63,171

property-location

29 Lexie Ln Roscoe, New York, 12776

4 bed • 2 bath • 6 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$31,776

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.95%

Cap Rate

2.35%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$24,156

Deductible property tax

$3,600

Your total deduction

$77,975

Your adjusted annual income

$150,000 - $77,975 = $72,025

Taxes on $72,025 (30%)

$21,608

Your old tax bill

$45,000

Your new tax bill

$21,608

Estimated tax savings

$23,392

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