BNBCalc.com Investment Analysis Report of 101 Deerfield Rd, Deerfield, IL 60015, USA

1 bed • 2 bath • 4 guests • $250,000

BNB

Calc

Return Metrics

3.71% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

3.71%

Cap Rate

7.66%

Return on Investment

19.77%

Annual Revenue

$37,752

AirDNA projects $152/night at 68% occupancy ($37,751).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,549

Annual Expenses

$18,588

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,015

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$315

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$118,021

Profit on this property

$19,164

Your total deduction

$113,197

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,197)

$36,803

Your old tax bill

$45,000

Your new tax bill

$11,041

Estimated tax savings

$33,959

101 Deerfield Rd

Deerfield, Illinois, 60015

1 bed • 2 bath • 4 guests • $250,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$37,752

Profit (Cash Flow)

$2,304

Cap Rate

7.7%

Annual Revenue

$37,752

AirDNA projects $152/night at 68% occupancy ($37,752)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.71% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.71%

Cap Rate

7.66%

Return on Investment

19.77%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$32,781

Your adjusted annual income

$150,000 - $32,781 = $117,219

Taxes on $117,219 (30%)

$35,166

Your old tax bill

$45,000

Your new tax bill

$35,166

Estimated tax savings

$9,834

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