BNBCalc.com Investment Analysis Report of 148 Fieldstone Way, Haverhill, MA, USA

3 bed • 2 bath • 6 guests • $429,000

BNB

Calc

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.45%

Cap Rate

8.1%

Return on Investment

21.39%

Annual Revenue

$55,700

AirDNA projects $250/night at 61% occupancy ($55,699).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,743

Annual Expenses

$20,921

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,164

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$464

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

Property Manager Fee

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

$20,361

Deductible property tax

$4,247

Est. Depreciation Value

$203,022

Profit on this property

$34,779

Your total deduction

$192,851

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,851)

-$42,851

Your old tax bill

$45,000

Your new tax bill

-$12,855

Estimated tax savings

$57,855

148 Fieldstone Way Haverhill, Massachusetts, 01830

3 bed • 2 bath • 6 guests • $429,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$55,700

Profit (Cash Flow)

$5,847

Cap Rate

8.1%

Annual Revenue

$55,700

AirDNA projects $250/night at 61% occupancy ($55,699).

Occupancy Rate

Avg Daily Rate

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.45%

Cap Rate

8.1%

Return on Investment

21.39%

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 est deduction will be...

Deductible mortgage interest

$20,361

Deductible property tax

$4,247

Your total deduction

$54,509

Your adjusted annual income

$150,000 - $54,509 = $95,491

Taxes on $95,491 (30%)

$28,647

Your old tax bill

$45,000

Your new tax bill

$28,647

Estimated tax savings

$16,353

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 recomend LearnLikeACPA.com