BNBCalc.com Investment Analysis Report of 1352 S 92nd St, West Allis, WI 53214, USA

3 bed • 2 bath • 8 guests • $210,000

BNB

Calc

Return Metrics

18.81% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

18.81%

Cap Rate

11.83%

Return on Investment

33.53%

Annual Revenue

$44,560

AirDNA projects $258/night at 61% occupancy ($57,482).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,643

Annual Expenses

$19,713

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,071

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

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

$9,967

Deductible property tax

$2,079

Est. Depreciation Value

$102,158

Profit on this property

$24,847

Your total deduction

$89,357

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,357)

$60,643

Your old tax bill

$45,000

Your new tax bill

$18,193

Estimated tax savings

$26,807

1352 S 92nd St West Allis, Wisconsin, 53214-2707

3 bed • 2 bath • 8 guests • $210,000

Annual Revenue

$44,560

Profit (Cash Flow)

$10,687

Cap Rate

11.8%

Annual Revenue

$44,560

AirDNA projects $258/night at 61% occupancy ($57,482)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.81% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.81%

Cap Rate

11.83%

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

$9,967

Deductible property tax

$2,079

Your total deduction

$19,693

Your adjusted annual income

$150,000 - $19,693 = $130,307

Taxes on $130,307 (30%)

$39,092

Your old tax bill

$45,000

Your new tax bill

$39,092

Estimated tax savings

$5,908

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