BNBCalc.com Investment Analysis Report of 159 Western Ave S, St Paul, MN 55102, USA

4 bed • 2.5 bath • 10 guests • $350,000

BNB

Calc

Return Metrics

24.04% 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

24.04%

Cap Rate

12.16%

Return on Investment

43.26%

Annual Revenue

$64,648

AirDNA projects $347/night at 59% occupancy ($74,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,840

Annual Expenses

$22,084

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$17,650

Deductible property tax

$3,465

Est. Depreciation Value

$167,997

Profit on this property

$42,564

Your total deduction

$146,548

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,548)

$3,452

Your old tax bill

$45,000

Your new tax bill

$1,036

Estimated tax savings

$43,964

159 Western Ave S

Saint Paul, Minnesota, 55102-2926

4 bed • 2.5 bath • 10 guests • $350,000

Annual Revenue

$64,648

Profit (Cash Flow)

$17,700

Cap Rate

12.2%

Annual Revenue

$64,648

AirDNA projects $347/night at 59% occupancy ($74,776)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.04% 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

24.04%

Cap Rate

12.16%

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

$17,650

Deductible property tax

$3,465

Your total deduction

$32,028

Your adjusted annual income

$150,000 - $32,028 = $117,972

Taxes on $117,972 (30%)

$35,392

Your old tax bill

$45,000

Your new tax bill

$35,392

Estimated tax savings

$9,608

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