BNBCalc.com Investment Analysis Report of 135 Cane Ct, Thibodaux, LA 70301, USA

4 bed • 3 bath • 12 guests • $359,000

BNB

Calc

Return Metrics

13.23% 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

13.23%

Cap Rate

10.18%

Return on Investment

28.55%

Annual Revenue

$57,756

AirDNA projects $251/night at 63% occupancy ($57,756).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,766

Annual Expenses

$21,188

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,181

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$17,039

Deductible property tax

$3,554

Est. Depreciation Value

$172,223

Profit on this property

$36,568

Your total deduction

$156,247

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,247)

-$6,247

Your old tax bill

$45,000

Your new tax bill

-$1,874

Estimated tax savings

$46,874

135 Cane Ct Thibodaux, Louisiana, 70301-9421

4 bed • 3 bath • 12 guests • $359,000

Annual Revenue

$57,756

Profit (Cash Flow)

$12,352

Cap Rate

10.2%

Annual Revenue

$57,756

AirDNA projects $251/night at 63% occupancy ($57,756)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.23% 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

13.23%

Cap Rate

10.18%

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

$17,039

Deductible property tax

$3,554

Your total deduction

$38,849

Your adjusted annual income

$150,000 - $38,849 = $111,151

Taxes on $111,151 (30%)

$33,345

Your old tax bill

$45,000

Your new tax bill

$33,345

Estimated tax savings

$11,655

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