BNBCalc.com Investment Analysis Report of 10277 Vistula Rd, Osceola, IN 46561, USA

4 bed • 3.5 bath • 16 guests • $360,000

BNB

Calc

Return Metrics

44.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

44.7%

Cap Rate

18.37%

Return on Investment

60.01%

Annual Revenue

$91,764

AirDNA projects $571/night at 44% occupancy ($91,763).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,134

Annual Expenses

$25,609

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,465

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$765

Management & Platform Fees

$229

Platform Fee (i.e. Airbnb)

$229

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

$17,086

Deductible property tax

$3,564

Est. Depreciation Value

$172,763

Profit on this property

$66,155

Your total deduction

$127,258

So, your new taxable income is your previous income minus your total deduction ($150,000 - $127,258)

$22,742

Your old tax bill

$45,000

Your new tax bill

$6,822

Estimated tax savings

$38,178

property-location

10277 Vistula Rd Osceola, Indiana, 46561-9474

4 bed • 3.5 bath • 16 guests • $360,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$91,764

Profit (Cash Flow)

$41,879

Cap Rate

18.4%

Annual Revenue

$91,764

AirDNA projects $571/night at 44% occupancy ($91,763).

Occupancy Rate

Avg Daily Rate

Return Metrics

44.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

44.7%

Cap Rate

18.37%

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 est deduction will be...

Deductible mortgage interest

$17,086

Deductible property tax

$3,564

Your total deduction

$9,490

Your adjusted annual income

$150,000 - $9,490 = $140,510

Taxes on $140,510 (30%)

$42,153

Your old tax bill

$45,000

Your new tax bill

$42,153

Estimated tax savings

$2,847

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 recomend LearnLikeACPA.com