BNBCalc.com Investment Analysis Report of 124 May St, Lead, SD 57754, USA

4 bed • 3 bath • 8 guests • $309,900

BNB

Calc

Return Metrics

47.67% 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

47.67%

Cap Rate

11.19%

Return on Investment

116.45%

Annual Revenue

$55,882

AirDNA projects $343/night at 56% occupancy ($70,156).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,765

Annual Expenses

$21,185

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,166

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$466

Management & Platform Fees

$140

Platform Fee (i.e. Airbnb)

$140

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

$15,595

Deductible property tax

$3,409

Est. Depreciation Value

$149,609

Profit on this property

$34,698

Your total deduction

$133,916

So, your new taxable income is your previous income minus your total deduction ($150,000 - $133,916)

$16,084

Your old tax bill

$45,000

Your new tax bill

$4,825

Estimated tax savings

$40,175

124 May St

Lead, South Dakota, 57754

4 bed • 3 bath • 8 guests • $309,900

Annual Revenue

$55,882

Profit (Cash Flow)

$9,558

Cap Rate

11.2%

Annual Revenue

$55,882

AirDNA projects $343/night at 56% occupancy ($70,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

47.67% 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

47.67%

Cap Rate

11.19%

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

$15,595

Deductible property tax

$3,409

Your total deduction

$31,915

Your adjusted annual income

$150,000 - $31,915 = $118,085

Taxes on $118,085 (30%)

$35,426

Your old tax bill

$45,000

Your new tax bill

$35,426

Estimated tax savings

$9,574

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