BNBCalc.com Investment Analysis Report of 120 Oliphant Ln, Middletown, RI 02842, USA

4 bed • 1.5 bath • 8 guests • $450,000

BNB

Calc

Return Metrics

49.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

49.23%

Cap Rate

19.2%

Return on Investment

64.97%

Annual Revenue

$115,052

AirDNA projects $690/night at 49% occupancy ($123,488).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,386

Annual Expenses

$28,637

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,659

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$959

Management & Platform Fees

$288

Platform Fee (i.e. Airbnb)

$288

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$213,894

Profit on this property

$86,415

Your total deduction

$153,291

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,291)

-$3,291

Your old tax bill

$45,000

Your new tax bill

-$987

Estimated tax savings

$45,987

120 Oliphant Ln

Middletown, Rhode Island, 02842-4646

4 bed • 1.5 bath • 8 guests • $450,000

Annual Revenue

$115,052

Profit (Cash Flow)

$56,067

Cap Rate

19.2%

Annual Revenue

$115,052

AirDNA projects $690/night at 49% occupancy ($123,489)

Occupancy Rate

Avg Daily Rate

Return Metrics

49.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

49.23%

Cap Rate

19.2%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$7,523

Your adjusted annual income

$150,000 - $7,523 = $142,477

Taxes on $142,477 (30%)

$42,743

Your old tax bill

$45,000

Your new tax bill

$42,743

Estimated tax savings

$2,257

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