BNBCalc.com Investment Analysis Report of 133 Deer Park Dr, Irondale, AL 35210, USA

4 bed • 2 bath • 8 guests • $259,000

BNB

Calc

Return Metrics

11.24% 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

11.24%

Cap Rate

9.78%

Return on Investment

25.96%

Annual Revenue

$45,122

AirDNA projects $213/night at 58% occupancy ($45,122).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,649

Annual Expenses

$19,786

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,076

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$376

Management & Platform Fees

$113

Platform Fee (i.e. Airbnb)

$113

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

$12,292

Deductible property tax

$2,564

Est. Depreciation Value

$126,006

Profit on this property

$25,336

Your total deduction

$115,526

So, your new taxable income is your previous income minus your total deduction ($150,000 - $115,526)

$34,474

Your old tax bill

$45,000

Your new tax bill

$10,342

Estimated tax savings

$34,658

133 Deer Park Dr

Irondale, Alabama, 35210-2640

4 bed • 2 bath • 8 guests • $259,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$45,122

Profit (Cash Flow)

$7,876

Cap Rate

9.8%

Annual Revenue

$45,122

AirDNA projects $213/night at 58% occupancy ($45,122)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.24% 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

11.24%

Cap Rate

9.78%

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

$12,292

Deductible property tax

$2,564

Your total deduction

$29,600

Your adjusted annual income

$150,000 - $29,600 = $120,400

Taxes on $120,400 (30%)

$36,120

Your old tax bill

$45,000

Your new tax bill

$36,120

Estimated tax savings

$8,880

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