BNBCalc.com Investment Analysis Report of 11157 Desert Sky Loop, Redmond, OR 97756, USA

2 bed • 2.5 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

-9.51% 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

-9.51%

Cap Rate

4.43%

Return on Investment

6.93%

Annual Revenue

$43,793

AirDNA projects $218/night at 55% occupancy ($43,792).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,614

Annual Expenses

$19,373

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,065

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$365

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$257,550

Profit on this property

$24,420

Your total deduction

$264,679

So, your new taxable income is your previous income minus your total deduction ($150,000 - $264,679)

-$114,679

Your old tax bill

$45,000

Your new tax bill

-$34,404

Estimated tax savings

$79,404

11157 Desert Sky Loop

Redmond, Oregon, 97756-7035

2 bed • 2.5 bath • 8 guests • $550,000

Annual Revenue

$43,793

Profit (Cash Flow)

-$12,672

Cap Rate

4.4%

Annual Revenue

$43,793

AirDNA projects $218/night at 55% occupancy ($43,793)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.51% 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

-9.51%

Cap Rate

4.43%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$89,231

Your adjusted annual income

$150,000 - $89,231 = $60,769

Taxes on $60,769 (30%)

$18,231

Your old tax bill

$45,000

Your new tax bill

$18,231

Estimated tax savings

$26,769

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