BNBCalc.com Investment Analysis Report of 12083 Malibu Ln, Marion, IL 62959, USA

4 bed • 3.5 bath • 14 guests • $600,000

BNB

Calc

Return Metrics

8.25% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.25%

Cap Rate

8.79%

Return on Investment

24.3%

Annual Revenue

$76,643

AirDNA projects $344/night at 61% occupancy ($76,642).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,990

Annual Expenses

$23,884

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,339

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$639

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,298

Profit on this property

$52,759

Your total deduction

$264,956

So, your new taxable income is your previous income minus your total deduction ($150,000 - $264,956)

-$114,956

Your old tax bill

$45,000

Your new tax bill

-$34,487

Estimated tax savings

$79,487

12083 Malibu Ln

Marion, Illinois, 62959-8664

4 bed • 3.5 bath • 14 guests • $600,000

Annual Revenue

$76,643

Profit (Cash Flow)

$12,295

Cap Rate

8.8%

Annual Revenue

$76,643

AirDNA projects $344/night at 61% occupancy ($76,643)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.25% 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

8.25%

Cap Rate

8.79%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$71,924

Your adjusted annual income

$150,000 - $71,924 = $78,076

Taxes on $78,076 (30%)

$23,423

Your old tax bill

$45,000

Your new tax bill

$23,423

Estimated tax savings

$21,577

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