BNBCalc.com Investment Analysis Report of 12900 Hawks Beard apt 5, Sisters, OR 97759, USA

3 bed • 1.5 bath • 6 guests • $750,000

BNB

Calc

Return Metrics

-10.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-10.33%

Cap Rate

6%

Return on Investment

18.74%

Annual Revenue

$67,497

AirDNA projects $264/night at 70% occupancy ($67,497).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,871

Annual Expenses

$22,455

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,262

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$562

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

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

$40,045

Deductible property tax

$7,425

Est. Depreciation Value

$350,783

Profit on this property

$45,042

Your total deduction

$353,211

So, your new taxable income is your previous income minus your total deduction ($150,000 - $353,211)

-$203,211

Your old tax bill

$45,000

Your new tax bill

-$60,963

Estimated tax savings

$105,963

12900 Hawks Beard

Sisters, Oregon, 97759

3 bed • 1.5 bath • 6 guests • $750,000

Annual Revenue

$67,497

Profit (Cash Flow)

-$10,938

Cap Rate

6.0%

Annual Revenue

$67,497

AirDNA projects $264/night at 70% occupancy ($67,497)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.33% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-10.33%

Cap Rate

6%

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

$40,045

Deductible property tax

$7,425

Your total deduction

$114,259

Your adjusted annual income

$150,000 - $114,259 = $35,741

Taxes on $35,741 (30%)

$10,722

Your old tax bill

$45,000

Your new tax bill

$10,722

Estimated tax savings

$34,278

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