BNBCalc.com Investment Analysis Report of 12 Pacific Street, Broulee NSW 2537, Australia

3 bed • 1 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

-0.16% 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

-0.16%

Cap Rate

6.7%

Return on Investment

16.48%

Annual Revenue

$85,095

AirDNA projects $242/night at 48% occupancy ($42,426).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,062

Annual Expenses

$24,742

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,409

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$709

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$419,788

Profit on this property

$60,352

Your total deduction

$411,060

So, your new taxable income is your previous income minus your total deduction ($150,000 - $411,060)

-$261,060

Your old tax bill

$45,000

Your new tax bill

-$78,318

Estimated tax savings

$123,318

12 Pacific St

Broulee, New South Wales, 2537

3 bed • 1 bath • 8 guests • $900,000

Annual Revenue

$85,095

Profit (Cash Flow)

-$356

Cap Rate

6.7%

Annual Revenue

$85,095

AirDNA projects $242/night at 48% occupancy ($42,427)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.16% 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

-0.16%

Cap Rate

6.7%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$125,124

Your adjusted annual income

$150,000 - $125,124 = $24,876

Taxes on $24,876 (30%)

$7,463

Your old tax bill

$45,000

Your new tax bill

$7,463

Estimated tax savings

$37,537

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