BNBCalc.com Investment Analysis Report of 78 Cramer Rd, Jewett, NY 12444, USA

2 bed • 1 bath • 3 guests • $150,000

BNB

Calc

Return Metrics

29.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

15%

Revenue Appreciation:

0%

Cash on Cash Return

29.81%

Cap Rate

33.75%

Return on Investment

43.81%

Annual Revenue

$73,925

AirDNA projects $368/night at 55% occupancy ($73,925).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,941

Annual Expenses

$23,290

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,316

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$616

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

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

$0

Deductible property tax

$2,700

Est. Depreciation Value

$73,085

Profit on this property

$50,635

Your total deduction

$25,150

So, your new taxable income is your previous income minus your total deduction ($150,000 - $25,150)

$124,850

Your old tax bill

$45,000

Your new tax bill

$37,455

Estimated tax savings

$7,545

property-location

78 Cramer Rd Jewett, New York, 12444

2 bed • 1 bath • 3 guests

Est. $719/mo

Agent

Inquire about this property

Contact Agent

$73,925

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

0%

Cash on Cash Return

29.81%

Cap Rate

33.75%

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

$0

Deductible property tax

$2,700

Your total deduction

-$24,690

Your adjusted annual income

$150,000 - -$24,690 = $174,690

Taxes on $174,690 (30%)

$52,407

Your old tax bill

$45,000

Your new tax bill

$52,407

Estimated tax savings

-$7,407

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