BNBCalc.com Investment Analysis Report of 125 Boisdore Ave, Pass Christian, MS 39571, USA

5 bed • 4 bath • 12 guests • $665,000

BNB

Calc

Return Metrics

11.99% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.99%

Cap Rate

9.73%

Return on Investment

27.95%

Annual Revenue

$90,157

AirDNA projects $484/night at 51% occupancy ($90,156).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,117

Annual Expenses

$25,400

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,451

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$751

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

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

$31,562

Deductible property tax

$6,583

Est. Depreciation Value

$314,595

Profit on this property

$64,756

Your total deduction

$287,984

So, your new taxable income is your previous income minus your total deduction ($150,000 - $287,984)

-$137,984

Your old tax bill

$45,000

Your new tax bill

-$41,395

Estimated tax savings

$86,395

125 Boisdore Ave Pass Christian, Mississippi, 39571-3311

5 bed • 4 bath • 12 guests • $665,000

Annual Revenue

$90,157

Profit (Cash Flow)

$19,900

Cap Rate

9.7%

Annual Revenue

$90,157

AirDNA projects $484/night at 51% occupancy ($90,157)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.99% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.99%

Cap Rate

9.73%

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

$31,562

Deductible property tax

$6,583

Your total deduction

$73,616

Your adjusted annual income

$150,000 - $73,616 = $76,384

Taxes on $76,384 (30%)

$22,915

Your old tax bill

$45,000

Your new tax bill

$22,915

Estimated tax savings

$22,085

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