BNBCalc.com Investment Analysis Report of 1420 N Franklin St, Pittsburgh, PA 15233, USA

3 bed • 2.5 bath • 11 guests • $550,000

BNB

Calc

Return Metrics

2.93% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.93%

Cap Rate

7.46%

Return on Investment

19.14%

Annual Revenue

$62,913

AirDNA projects $221/night at 50% occupancy ($40,359).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,822

Annual Expenses

$21,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,224

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$524

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

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

$26,104

Deductible property tax

$5,445

Est. Depreciation Value

$258,830

Profit on this property

$41,055

Your total deduction

$249,324

So, your new taxable income is your previous income minus your total deduction ($150,000 - $249,324)

-$99,324

Your old tax bill

$45,000

Your new tax bill

-$29,797

Estimated tax savings

$74,797

1420 N Franklin St Pittsburgh, Pennsylvania, 15233-1335

3 bed • 2.5 bath • 11 guests • $550,000

Annual Revenue

$62,913

Profit (Cash Flow)

$3,963

Cap Rate

7.5%

Annual Revenue

$62,913

AirDNA projects $221/night at 50% occupancy ($40,359)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.93% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.93%

Cap Rate

7.46%

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

$26,104

Deductible property tax

$5,445

Your total deduction

$72,980

Your adjusted annual income

$150,000 - $72,980 = $77,020

Taxes on $77,020 (30%)

$23,106

Your old tax bill

$45,000

Your new tax bill

$23,106

Estimated tax savings

$21,894

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