BNBCalc.com Investment Analysis Report of 1527 Dorrance St, Philadelphia, PA 19146, USA

3 bed • 1.5 bath • 5 guests • $255,000

BNB

Calc

Return Metrics

12.34% 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

12.34%

Cap Rate

9.98%

Return on Investment

27.49%

Annual Revenue

$44,998

AirDNA projects $224/night at 55% occupancy ($44,998).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,627

Annual Expenses

$19,530

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,075

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$375

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$12,103

Deductible property tax

$2,524

Est. Depreciation Value

$122,804

Profit on this property

$25,468

Your total deduction

$111,963

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,963)

$38,037

Your old tax bill

$45,000

Your new tax bill

$11,411

Estimated tax savings

$33,589

1527 Dorrance St Philadelphia, Pennsylvania, 19146-4625

3 bed • 1.5 bath • 5 guests • $255,000

Annual Revenue

$44,998

Profit (Cash Flow)

$8,272

Cap Rate

10.0%

Annual Revenue

$44,998

AirDNA projects $224/night at 55% occupancy ($44,998)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.34% 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

12.34%

Cap Rate

9.98%

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

$12,103

Deductible property tax

$2,524

Your total deduction

$28,243

Your adjusted annual income

$150,000 - $28,243 = $121,757

Taxes on $121,757 (30%)

$36,527

Your old tax bill

$45,000

Your new tax bill

$36,527

Estimated tax savings

$8,473

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