BNBCalc.com Investment Analysis Report of 1227 Swisher St, Iowa City, IA 52245, USA

4 bed • 4 bath • 12 guests • $489,500

BNB

Calc

Return Metrics

18.21% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.21%

Cap Rate

11.34%

Return on Investment

33.99%

Annual Revenue

$79,550

AirDNA projects $396/night at 55% occupancy ($79,550).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,002

Annual Expenses

$24,022

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,363

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$663

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

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

$23,232

Deductible property tax

$4,846

Est. Depreciation Value

$232,486

Profit on this property

$55,529

Your total deduction

$205,036

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,036)

-$55,036

Your old tax bill

$45,000

Your new tax bill

-$16,511

Estimated tax savings

$61,511

1227 Swisher St

Iowa City, Iowa, 52245-1592

4 bed • 4 bath • 12 guests • $489,500

Annual Revenue

$79,550

Profit (Cash Flow)

$22,517

Cap Rate

11.3%

Annual Revenue

$79,550

AirDNA projects $396/night at 55% occupancy ($79,550)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.21% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.21%

Cap Rate

11.34%

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

$23,232

Deductible property tax

$4,846

Your total deduction

$46,601

Your adjusted annual income

$150,000 - $46,601 = $103,399

Taxes on $103,399 (30%)

$31,020

Your old tax bill

$45,000

Your new tax bill

$31,020

Estimated tax savings

$13,980

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