BNBCalc.com Investment Analysis Report of 45 E 33rd St, New York, NY 10016, USA

3 bed • 2 bath • 6 guests • $500,000

BNB

Calc

Return Metrics

71.84% 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

71.84%

Cap Rate

24.48%

Return on Investment

87.96%

Annual Revenue

$156,471

AirDNA projects $714/night at 60% occupancy ($156,470).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,835

Annual Expenses

$34,021

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,004

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,304

Management & Platform Fees

$391

Platform Fee (i.e. Airbnb)

$391

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

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$235,722

Profit on this property

$122,449

Your total deduction

$141,953

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,953)

$8,047

Your old tax bill

$45,000

Your new tax bill

$2,414

Estimated tax savings

$42,586

property-location

45 E 33rd St New York, New York, 10016

3 bed • 2 bath • 6 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$156,471

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

71.84%

Cap Rate

24.48%

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

$23,731

Deductible property tax

$4,950

Your total deduction

-$18,655

Your adjusted annual income

$150,000 - -$18,655 = $168,655

Taxes on $168,655 (30%)

$50,596

Your old tax bill

$45,000

Your new tax bill

$50,596

Estimated tax savings

-$5,596

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