BNBCalc.com Investment Analysis Report of 1013 Township Rd 2946, Perrysville, OH 44864, USA

4 bed • 2.5 bath • 12 guests • $775,000

BNB

Calc

Return Metrics

20.76% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

20.76%

Cap Rate

11.8%

Return on Investment

37.1%

Annual Revenue

$110,888

AirDNA projects $369/night at 60% occupancy ($80,865).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,616

Annual Expenses

$19,395

Utilities

$215

Internet + TV

Water/Sewer

$50

Garbage

Electric

$115

Gas

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

$50

Permits

Other

Cleaning Cost

$924

Management & Platform Fees

$277

Platform Fee (i.e. Airbnb)

$277

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$363,737

Profit on this property

$91,493

Your total deduction

$316,699

So, your new taxable income is your previous income minus your total deduction ($150,000 - $316,699)

-$166,699

Your old tax bill

$45,000

Your new tax bill

-$50,010

Estimated tax savings

$95,010

1013 Township Rd 2946

Perrysville, Ohio, 44864

4 bed • 2.5 bath • 12 guests • $775,000

Annual Revenue

$110,888

Profit (Cash Flow)

$39,221

Cap Rate

11.8%

Annual Revenue

$110,888

AirDNA projects $369/night at 60% occupancy ($80,865)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.76% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.76%

Cap Rate

11.8%

Return on Investment

37.1%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$68,899

Your adjusted annual income

$150,000 - $68,899 = $81,101

Taxes on $81,101 (30%)

$24,330

Your old tax bill

$45,000

Your new tax bill

$24,330

Estimated tax savings

$20,670

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