BNBCalc.com Investment Analysis Report of 125 Markham Dr, Long Beach, MS 39560, USA

4 bed • 3 bath • 14 guests • $510,000

BNB

Calc

Return Metrics

12.92% 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

12.92%

Cap Rate

9.98%

Return on Investment

28.78%

Annual Revenue

$74,276

AirDNA projects $328/night at 62% occupancy ($74,276).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,945

Annual Expenses

$23,336

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,319

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$619

Management & Platform Fees

$186

Platform Fee (i.e. Airbnb)

$186

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

$24,205

Deductible property tax

$5,049

Est. Depreciation Value

$241,768

Profit on this property

$50,940

Your total deduction

$220,082

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,082)

-$70,082

Your old tax bill

$45,000

Your new tax bill

-$21,025

Estimated tax savings

$66,025

125 Markham Dr Long Beach, Mississippi, 39560-5603

4 bed • 3 bath • 14 guests • $510,000

Annual Revenue

$74,276

Profit (Cash Flow)

$16,548

Cap Rate

10.0%

Annual Revenue

$74,276

AirDNA projects $328/night at 62% occupancy ($74,276)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.92% 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

12.92%

Cap Rate

9.98%

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

$24,205

Deductible property tax

$5,049

Your total deduction

$55,330

Your adjusted annual income

$150,000 - $55,330 = $94,670

Taxes on $94,670 (30%)

$28,401

Your old tax bill

$45,000

Your new tax bill

$28,401

Estimated tax savings

$16,599

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