BNBCalc.com Investment Analysis Report of 730 Watson Hollow Rd, West Shokan, NY 12494, USA

2 bed • 2 bath • 4 guests • $385,000

BNB

Calc

Return Metrics

12.06% 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

12.06%

Cap Rate

11.63%

Return on Investment

27.62%

Annual Revenue

$67,234

AirDNA projects $312/night at 59% occupancy ($67,234).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,868

Annual Expenses

$22,420

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,260

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$560

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$20,773

Deductible property tax

$9,240

Est. Depreciation Value

$181,477

Profit on this property

$44,814

Your total deduction

$166,676

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,676)

-$16,676

Your old tax bill

$45,000

Your new tax bill

-$5,003

Estimated tax savings

$50,003

property-location

730 Watson Hollow Rd West Shokan, New York, 12494-5424

2 bed • 2 bath • 4 guests

Est. $1,847/mo

Agent

Inquire about this property

Contact Agent

$67,234

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.06%

Cap Rate

11.63%

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

$20,773

Deductible property tax

$9,240

Your total deduction

$43,028

Your adjusted annual income

$150,000 - $43,028 = $106,972

Taxes on $106,972 (30%)

$32,092

Your old tax bill

$45,000

Your new tax bill

$32,092

Estimated tax savings

$12,908

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