BNBCalc.com Investment Analysis Report of 1421 Columbus St, New Orleans, LA 70116, USA

2 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

29.67% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

29.67%

Cap Rate

14.53%

Return on Investment

44.84%

Annual Revenue

$49,133

AirDNA projects $228/night at 59% occupancy ($49,132).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,672

Annual Expenses

$20,067

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,109

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$409

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,273

Profit on this property

$29,065

Your total deduction

$78,680

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,680)

$71,320

Your old tax bill

$45,000

Your new tax bill

$21,396

Estimated tax savings

$23,604

1421 Columbus St

New Orleans, Louisiana, 70116-1813

2 bed • 2 bath • 6 guests • $200,000

Annual Revenue

$49,133

Profit (Cash Flow)

$15,577

Cap Rate

14.5%

Annual Revenue

$49,133

AirDNA projects $228/night at 59% occupancy ($49,133)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.67% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

29.67%

Cap Rate

14.53%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$13,048

Your adjusted annual income

$150,000 - $13,048 = $136,952

Taxes on $136,952 (30%)

$41,086

Your old tax bill

$45,000

Your new tax bill

$41,086

Estimated tax savings

$3,914

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