BNBCalc.com Investment Analysis Report of 1130 W Hamburg St, Baltimore, MD 21230, USA

4 bed • 2.5 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

143.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

15%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

143.11%

Cap Rate

18.31%

Return on Investment

368.83%

Annual Revenue

$89,675

AirDNA projects $264/night at 58% occupancy ($55,926).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,131

Annual Expenses

$25,578

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,447

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$747

Management & Platform Fees

$224

Platform Fee (i.e. Airbnb)

$224

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

$20,349

Deductible property tax

$3,465

Est. Depreciation Value

$170,557

Profit on this property

$64,097

Your total deduction

$130,274

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,274)

$19,726

Your old tax bill

$45,000

Your new tax bill

$5,918

Estimated tax savings

$39,082

1130 W Hamburg St

Baltimore, Maryland, 21230-1911

4 bed • 2.5 bath • 8 guests • $350,000

Annual Revenue

$89,675

Profit (Cash Flow)

$35,957

Cap Rate

18.3%

Annual Revenue

$89,675

AirDNA projects $264/night at 58% occupancy ($55,926)

Occupancy Rate

Avg Daily Rate

Return Metrics

143.11% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

15%

Revenue Appreciation

0%

Cash on Cash Return

143.11%

Cap Rate

18.31%

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

$20,349

Deductible property tax

$3,465

Your total deduction

$13,962

Your adjusted annual income

$150,000 - $13,962 = $136,038

Taxes on $136,038 (30%)

$40,811

Your old tax bill

$45,000

Your new tax bill

$40,811

Estimated tax savings

$4,189

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