BNBCalc.com Investment Analysis Report of 41 Mc Carthy Rd, Holmes, NY 12531, USA

4 bed • 2 bath • 8 guests • $426,111

BNB

Calc

Return Metrics

27.89% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3.3%

Revenue Appreciation Assumption:

Cash on Cash Return

27.89%

Cap Rate

9.51%

Return on Investment

52.39%

Annual Revenue

$70,309

AirDNA projects $540/night at 74% occupancy ($145,951).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,482

Annual Expenses

$29,780

Utilities

$1,220

Internet + TV

$250

Water/Sewer

Garbage

$360

Electric

$350

Gas

$260

Other

Maintenance

$1,086

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

$150

Supplies

$100

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$586

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

Property Manager Fee

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

Deductible property tax

$9,502

Est. Depreciation Value

$202,971

Profit on this property

$40,529

Your total deduction

$171,944

So, your new taxable income is your previous income minus your total deduction ($150,000 - $171,944)

-$21,944

Your old tax bill

$45,000

Your new tax bill

-$6,583

Estimated tax savings

$51,583

41 Mc Carthy Rd Holmes, New York, 12531-5332

4 bed • 2 bath • 8 guests • $426,111

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$70,309

Profit (Cash Flow)

$16,001

Cap Rate

9.5%

Annual Revenue

$70,309

AirDNA projects $540/night at 74% occupancy ($145,952)

Occupancy Rate

Avg Daily Rate

Return Metrics

27.89% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3.3%

Revenue Appreciation

Cash on Cash Return

27.89%

Cap Rate

9.51%

Return on Investment

52.39%

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

Deductible property tax

$9,502

Your total deduction

$33,612

Your adjusted annual income

$150,000 - $33,612 = $116,388

Taxes on $116,388 (30%)

$34,916

Your old tax bill

$45,000

Your new tax bill

$34,916

Estimated tax savings

$10,084

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