BNBCalc.com Investment Analysis Report of 11711 Rolling Springs Dr, Carmel, IN 46033, USA

7 bed • 6 bath • 20 guests • $625,000

BNB

Calc

Return Metrics

6.55% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.55%

Cap Rate

8.43%

Return on Investment

21.99%

Annual Revenue

$76,336

AirDNA projects $977/night at 36% occupancy ($128,463).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,967

Annual Expenses

$23,604

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,336

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$636

Management & Platform Fees

$191

Platform Fee (i.e. Airbnb)

$191

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

$29,663

Deductible property tax

$6,187

Est. Depreciation Value

$299,053

Profit on this property

$52,732

Your total deduction

$282,171

So, your new taxable income is your previous income minus your total deduction ($150,000 - $282,171)

-$132,171

Your old tax bill

$45,000

Your new tax bill

-$39,651

Estimated tax savings

$84,651

property-location

11711 Rolling Springs Dr Carmel, Indiana, 46033-3263

7 bed • 6 bath • 20 guests • $625,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$76,336

Profit (Cash Flow)

$10,576

Cap Rate

8.4%

Annual Revenue

$76,336

AirDNA projects $977/night at 36% occupancy ($128,463).

Occupancy Rate

Avg Daily Rate

Return Metrics

6.55% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.55%

Cap Rate

8.43%

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 est deduction will be...

Deductible mortgage interest

$29,663

Deductible property tax

$6,187

Your total deduction

$78,331

Your adjusted annual income

$150,000 - $78,331 = $71,669

Taxes on $71,669 (30%)

$21,501

Your old tax bill

$45,000

Your new tax bill

$21,501

Estimated tax savings

$23,499

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