BNBCalc.com Investment Analysis Report of 104 Schodack Rd, Lampe, MO 65681, USA

2 bed • 1 bath • 4 guests • $279,900

BNB

Calc

Return Metrics

-7.4% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.4%

Cap Rate

4.87%

Return on Investment

8.37%

Annual Revenue

$31,411

AirDNA projects $158/night at 43% occupancy ($24,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,480

Annual Expenses

$17,763

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$962

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$262

Management & Platform Fees

$79

Platform Fee (i.e. Airbnb)

$79

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

$13,284

Deductible property tax

$2,771

Est. Depreciation Value

$132,912

Profit on this property

$13,648

Your total deduction

$135,320

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,320)

$14,680

Your old tax bill

$45,000

Your new tax bill

$4,404

Estimated tax savings

$40,596

104 Schodack Rd Lampe, Missouri, 65681

2 bed • 1 bath • 4 guests • $279,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$31,411

Profit (Cash Flow)

-$5,228

Cap Rate

4.9%

Annual Revenue

$31,411

AirDNA projects $158/night at 43% occupancy ($24,814).

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.4% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.4%

Cap Rate

4.87%

Return on Investment

8.37%

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

$13,284

Deductible property tax

$2,771

Your total deduction

$44,743

Your adjusted annual income

$150,000 - $44,743 = $105,257

Taxes on $105,257 (30%)

$31,577

Your old tax bill

$45,000

Your new tax bill

$31,577

Estimated tax savings

$13,423

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