BNBCalc.com Investment Analysis Report of 32 River St, Oneonta, NY 13820, USA

3 bed • 2 bath • 8 guests • $155,000

BNB

Calc

Return Metrics

46.66% 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

46.66%

Cap Rate

23.58%

Return on Investment

57.74%

Annual Revenue

$57,738

AirDNA projects $247/night at 64% occupancy ($57,737).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,186

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$5,616

Deductible property tax

$2,899

Est. Depreciation Value

$76,827

Profit on this property

$36,552

Your total deduction

$48,790

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,790)

$101,210

Your old tax bill

$45,000

Your new tax bill

$30,363

Estimated tax savings

$14,637

property-location

32 River St Oneonta, New York, 13820-2316

3 bed • 2 bath • 8 guests

Est. $743/mo

Agent

Inquire about this property

Contact Agent

$57,738

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

46.66%

Cap Rate

23.58%

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

$5,616

Deductible property tax

$2,899

Your total deduction

-$3,626

Your adjusted annual income

$150,000 - -$3,626 = $153,626

Taxes on $153,626 (30%)

$46,088

Your old tax bill

$45,000

Your new tax bill

$46,088

Estimated tax savings

-$1,088

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