BNBCalc.com Investment Analysis Report of 108 Milner St, Waltham, MA 02451, USA

3 bed • 3 bath • 8 guests • $910,000

BNB

Calc

Return Metrics

-2.82% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.82%

Cap Rate

6.06%

Return on Investment

13.79%

Annual Revenue

$79,192

AirDNA projects $293/night at 74% occupancy ($79,192).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,998

Annual Expenses

$23,975

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$43,190

Deductible property tax

$9,009

Est. Depreciation Value

$424,713

Profit on this property

$55,217

Your total deduction

$421,695

So, your new taxable income is your previous income minus your total deduction ($150,000 - $421,695)

-$271,695

Your old tax bill

$45,000

Your new tax bill

-$81,508

Estimated tax savings

$126,508

108 Milner St

Waltham, Massachusetts, 02451

3 bed • 3 bath • 8 guests • $910,000

Annual Revenue

$79,192

Profit (Cash Flow)

-$6,163

Cap Rate

6.1%

Annual Revenue

$79,192

AirDNA projects $293/night at 74% occupancy ($79,192)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.82% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.82%

Cap Rate

6.06%

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

$43,190

Deductible property tax

$9,009

Your total deduction

$132,399

Your adjusted annual income

$150,000 - $132,399 = $17,601

Taxes on $17,601 (30%)

$5,280

Your old tax bill

$45,000

Your new tax bill

$5,280

Estimated tax savings

$39,720

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