BNBCalc.com Investment Analysis Report of 34 King Street, Hampton Bays, NY 11946, USA

6 bed • 4 bath • 16 guests • $1,100,000

BNB

Calc

Return Metrics

25.72% 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

25.72%

Cap Rate

13.01%

Return on Investment

42.06%

Annual Revenue

$180,248

AirDNA projects $1175/night at 42% occupancy ($180,247).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,093

Annual Expenses

$37,112

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,202

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,502

Management & Platform Fees

$451

Platform Fee (i.e. Airbnb)

$451

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$516,221

Profit on this property

$143,136

Your total deduction

$436,182

So, your new taxable income is your previous income minus your total deduction ($150,000 - $436,182)

-$286,182

Your old tax bill

$45,000

Your new tax bill

-$85,855

Estimated tax savings

$130,855

34 King St Hampton Bays, New York, 11946-2267

6 bed • 4 bath • 16 guests • $1,100,000

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

$180,248

Profit (Cash Flow)

$68,940

Cap Rate

13.0%

Annual Revenue

$180,248

AirDNA projects $1,175/night at 42% occupancy ($180,248)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.72% 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

25.72%

Cap Rate

13.01%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$84,502

Your adjusted annual income

$150,000 - $84,502 = $65,498

Taxes on $65,498 (30%)

$19,649

Your old tax bill

$45,000

Your new tax bill

$19,649

Estimated tax savings

$25,351

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