BNBCalc.com Investment Analysis Report of 159 Deep Forest, Hollister, MO 65672, USA

6 bed • 4 bath • 12 guests • $799,000

BNB

Calc

Return Metrics

17.32% 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

17.32%

Cap Rate

10.73%

Return on Investment

33.87%

Annual Revenue

$119,179

AirDNA projects $502/night at 65% occupancy ($119,179).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,781

Annual Expenses

$33,373

Utilities

$790

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$350

Gas

$100

Other

$100

Maintenance

$1,693

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$993

Management & Platform Fees

$298

Platform Fee (i.e. Airbnb)

$298

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

$33,445

Deductible property tax

$8,789

Est. Depreciation Value

$377,591

Profit on this property

$85,806

Your total deduction

$334,019

So, your new taxable income is your previous income minus your total deduction ($150,000 - $334,019)

-$184,019

Your old tax bill

$45,000

Your new tax bill

-$55,206

Estimated tax savings

$100,206

159 Deep Forest

Hollister, Missouri, 65672

6 bed • 4 bath • 12 guests • $799,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$119,179

Profit (Cash Flow)

$34,434

Cap Rate

10.7%

Annual Revenue

$119,179

AirDNA projects $502/night at 65% occupancy ($119,179)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.32% 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

17.32%

Cap Rate

10.73%

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

$33,445

Deductible property tax

$8,789

Your total deduction

$76,732

Your adjusted annual income

$150,000 - $76,732 = $73,268

Taxes on $73,268 (30%)

$21,980

Your old tax bill

$45,000

Your new tax bill

$21,980

Estimated tax savings

$23,020

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