BNBCalc.com Investment Analysis Report of 10093 Jeske Ave NW, Annandale, MN 55302, USA

2 bed • 1 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

-8.18% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.18%

Cap Rate

4.67%

Return on Investment

7.56%

Annual Revenue

$30,768

AirDNA projects $216/night at 58% occupancy ($45,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,493

Annual Expenses

$17,920

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$956

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$256

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$130,655

Profit on this property

$12,848

Your total deduction

$133,581

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,581)

$16,419

Your old tax bill

$45,000

Your new tax bill

$4,926

Estimated tax savings

$40,074

10093 Jeske Ave NW

Annandale, Minnesota, 55302

2 bed • 1 bath • 8 guests • $275,000

Annual Revenue

$30,768

Profit (Cash Flow)

-$5,692

Cap Rate

4.7%

Annual Revenue

$30,768

AirDNA projects $216/night at 58% occupancy ($45,758)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.18% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.18%

Cap Rate

4.67%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$44,541

Your adjusted annual income

$150,000 - $44,541 = $105,459

Taxes on $105,459 (30%)

$31,638

Your old tax bill

$45,000

Your new tax bill

$31,638

Estimated tax savings

$13,362

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