BNBCalc.com Investment Analysis Report of 7017 Longview Dr, Naples, NY 14512, USA

3 bed • 4 bath • 10 guests • $385,000

BNB

Calc

Return Metrics

54.13% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

54.13%

Cap Rate

20.46%

Return on Investment

69.85%

Annual Revenue

$106,275

AirDNA projects $549/night at 53% occupancy ($106,275).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,291

Annual Expenses

$27,496

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,586

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$886

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$18,272

Deductible property tax

$3,811

Est. Depreciation Value

$183,077

Profit on this property

$78,779

Your total deduction

$126,382

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,382)

$23,618

Your old tax bill

$45,000

Your new tax bill

$7,085

Estimated tax savings

$37,915

7017 Longview Dr Naples, New York, 14512-9718

3 bed • 4 bath • 10 guests • $385,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$106,275

Profit (Cash Flow)

$52,811

Cap Rate

20.5%

Annual Revenue

$106,275

AirDNA projects $549/night at 53% occupancy ($106,275)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.13% 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

54.13%

Cap Rate

20.46%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$1,614

Your adjusted annual income

$150,000 - $1,614 = $148,386

Taxes on $148,386 (30%)

$44,516

Your old tax bill

$45,000

Your new tax bill

$44,516

Estimated tax savings

$484

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