BNBCalc.com Investment Analysis Report of 665 Welton St, Harpursville, NY 13787, USA

4 bed • 2 bath • 8 guests • $165,000

BNB

Calc

Return Metrics

14.39% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.39%

Cap Rate

10.96%

Return on Investment

27.95%

Annual Revenue

$36,524

AirDNA projects $391/night at 36% occupancy ($51,411).

User selected values for this report: 50% occupancy rate, $200 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,536

Annual Expenses

$18,428

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,004

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$304

Management & Platform Fees

$91

Platform Fee (i.e. Airbnb)

$91

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

$7,831

Deductible property tax

$1,633

Est. Depreciation Value

$57,513

Profit on this property

$18,096

Your total deduction

$48,881

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,881)

$101,119

Your old tax bill

$45,000

Your new tax bill

$30,336

Estimated tax savings

$14,664

property-location

665 Welton St Harpursville, New York, 13787-1924

4 bed • 2 bath • 8 guests

Est. $791/mo

Agent

Inquire about this property

Contact Agent

$36,524

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.39%

Cap Rate

10.96%

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

$7,831

Deductible property tax

$1,633

Your total deduction

$10,073

Your adjusted annual income

$150,000 - $10,073 = $139,927

Taxes on $139,927 (30%)

$41,978

Your old tax bill

$45,000

Your new tax bill

$41,978

Estimated tax savings

$3,022

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