BNBCalc.com Investment Analysis Report of 4120 NY-214, Elka Park, NY 12427, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

881.46% 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

881.46%

Cap Rate

∞%

Return on Investment

881.46%

Annual Revenue

$81,581

AirDNA projects $349/night at 64% occupancy ($81,580).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,024

Annual Expenses

$24,286

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,380

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$680

Management & Platform Fees

$204

Platform Fee (i.e. Airbnb)

$204

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

$0

Deductible property tax

$0

Est. Depreciation Value

$4,160

Profit on this property

$57,295

Your total deduction

-$53,135

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$53,135)

$203,135

Your old tax bill

$45,000

Your new tax bill

$60,941

Estimated tax savings

-$15,941

property-location

4120 NY-214 Elka Park, New York, 12427

2 bed • 2 bath • 4 guests

Est. $0/mo

Agent

Inquire about this property

Contact Agent

$81,581

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

881.46%

Cap Rate

∞%

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

$0

Deductible property tax

$0

Your total deduction

-$56,047

Your adjusted annual income

$150,000 - -$56,047 = $206,047

Taxes on $206,047 (30%)

$61,814

Your old tax bill

$45,000

Your new tax bill

$61,814

Estimated tax savings

-$16,814

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