BNBCalc.com Investment Analysis Report of 1015 Prospect Dr, Mishawaka, IN 46544, USA

3 bed • 2 bath • 8 guests • $180,000

BNB

Calc

Return Metrics

10.67% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.67%

Cap Rate

11.79%

Return on Investment

34.43%

Annual Revenue

$40,411

AirDNA projects $461/night at 24% occupancy ($40,410).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,598

Annual Expenses

$19,173

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,037

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$337

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

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

$7,319

Deductible property tax

$1,980

Est. Depreciation Value

$88,342

Profit on this property

$21,237

Your total deduction

$76,403

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,403)

$73,597

Your old tax bill

$45,000

Your new tax bill

$22,079

Estimated tax savings

$22,921

1015 Prospect Dr Mishawaka, Indiana, 46544-2444

3 bed • 2 bath • 8 guests • $180,000

Annual Revenue

$40,411

Profit (Cash Flow)

$5,325

Cap Rate

11.8%

Annual Revenue

$40,411

AirDNA projects $461/night at 24% occupancy ($40,411)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.67% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.67%

Cap Rate

11.79%

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

$7,319

Deductible property tax

$1,980

Your total deduction

$16,147

Your adjusted annual income

$150,000 - $16,147 = $133,853

Taxes on $133,853 (30%)

$40,156

Your old tax bill

$45,000

Your new tax bill

$40,156

Estimated tax savings

$4,844

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