BNBCalc.com Investment Analysis Report of 5 Mill Rd, Sag Harbor, NY 11963, USA

4 bed • 3 bath • 8 guests • $1,500,000

BNB

Calc

Return Metrics

-2.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-2.33%

Cap Rate

6.19%

Return on Investment

14.45%

Annual Revenue

$122,481

AirDNA projects $729/night at 46% occupancy ($122,480).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,467

Annual Expenses

$29,603

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,721

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,021

Management & Platform Fees

$306

Platform Fee (i.e. Airbnb)

$306

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$697,726

Profit on this property

$92,878

Your total deduction

$690,889

So, your new taxable income is your previous income minus your total deduction ($150,000 - $690,889)

-$540,889

Your old tax bill

$45,000

Your new tax bill

-$162,267

Estimated tax savings

$207,267

5 Mill Rd Sag Harbor, New York, 11963-1506

4 bed • 3 bath • 8 guests • $1,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$122,481

Profit (Cash Flow)

-$8,306

Cap Rate

6.2%

Annual Revenue

$122,481

AirDNA projects $729/night at 46% occupancy ($122,481)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.33%

Cap Rate

6.19%

Return on Investment

14.45%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$215,673

Your adjusted annual income

$150,000 - $215,673 = -$65,673

Taxes on -$65,673 (30%)

-$19,702

Your old tax bill

$45,000

Your new tax bill

-$19,702

Estimated tax savings

$64,702

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