BNBCalc.com Investment Analysis Report of 10101 Grosvenor Pl apt 1411, Rockville, MD 20852, USA

2 bed • 1 bath • 5 guests • $350,000

BNB

Calc

Return Metrics

10.22% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

8%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.22%

Cap Rate

9.27%

Return on Investment

46.46%

Annual Revenue

$53,052

AirDNA projects $139/night at 80% occupancy ($40,615).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,715

Annual Expenses

$20,577

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,142

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$442

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$165,197

Profit on this property

$32,475

Your total deduction

$152,799

So, your new taxable income is your previous income minus your total deduction ($150,000 - $152,799)

-$2,799

Your old tax bill

$45,000

Your new tax bill

-$840

Estimated tax savings

$45,840

10101 Grosvenor Pl Rockville, Maryland, 20852

2 bed • 1 bath • 5 guests • $350,000

Annual Revenue

$53,052

Profit (Cash Flow)

$8,871

Cap Rate

9.3%

Annual Revenue

$53,052

AirDNA projects $139/night at 80% occupancy ($40,615)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.22% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

8%

Revenue Appreciation

0%

Cash on Cash Return

10.22%

Cap Rate

9.27%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$40,239

Your adjusted annual income

$150,000 - $40,239 = $109,761

Taxes on $109,761 (30%)

$32,928

Your old tax bill

$45,000

Your new tax bill

$32,928

Estimated tax savings

$12,072

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