BNBCalc.com Investment Analysis Report of 676 Flushing Ave, Brooklyn, NY 11206, USA

3 bed • 2 bath • 10 guests • $300,000

BNB

Calc

Return Metrics

53.36% 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

53.36%

Cap Rate

20.52%

Return on Investment

68.77%

Annual Revenue

$85,825

AirDNA projects $379/night at 62% occupancy ($85,825).

User selected values for this report: 62% occupancy rate, $379 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,020

Annual Expenses

$24,237

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,415

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$715

Management & Platform Fees

$215

Platform Fee (i.e. Airbnb)

$215

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$99,909

Profit on this property

$61,588

Your total deduction

$55,530

So, your new taxable income is your previous income minus your total deduction ($150,000 - $55,530)

$94,470

Your old tax bill

$45,000

Your new tax bill

$28,341

Estimated tax savings

$16,659

property-location

676 Flushing Ave New York, 11206-5025

3 bed • 2 bath • 10 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$85,825

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

53.36%

Cap Rate

20.52%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$11,768

Your adjusted annual income

$150,000 - -$11,768 = $161,768

Taxes on $161,768 (30%)

$48,530

Your old tax bill

$45,000

Your new tax bill

$48,530

Estimated tax savings

-$3,530

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