BNBCalc.com Investment Analysis Report of 73 Stone Ledge Road, Hillsdale, NY, USA

2 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

4.45% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.45%

Cap Rate

7.84%

Return on Investment

20.62%

Annual Revenue

$51,773

AirDNA projects $315/night at 45% occupancy ($51,773).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,701

Annual Expenses

$20,411

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,131

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$188,386

Profit on this property

$31,363

Your total deduction

$179,967

So, your new taxable income is your previous income minus your total deduction ($150,000 - $179,967)

-$29,967

Your old tax bill

$45,000

Your new tax bill

-$8,990

Estimated tax savings

$53,990

73 Stone Ledge Rd Hillsdale, New York, 12529-5623

2 bed • 2 bath • 6 guests • $400,000

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

$51,773

Profit (Cash Flow)

$4,387

Cap Rate

7.8%

Annual Revenue

$51,773

AirDNA projects $315/night at 45% occupancy ($51,773)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.45% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.45%

Cap Rate

7.84%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$51,615

Your adjusted annual income

$150,000 - $51,615 = $98,385

Taxes on $98,385 (30%)

$29,515

Your old tax bill

$45,000

Your new tax bill

$29,515

Estimated tax savings

$15,485

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