BNBCalc.com Investment Analysis Report of 1616 W Flora St, Philadelphia, PA 19121, USA

4 bed • 3 bath • 10 guests • $459,000

BNB

Calc

Return Metrics

-4.81% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.81%

Cap Rate

5.52%

Return on Investment

10.89%

Annual Revenue

$44,870

AirDNA projects $273/night at 45% occupancy ($44,870).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,626

Annual Expenses

$19,513

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,074

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$374

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

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

$21,785

Deductible property tax

$4,544

Est. Depreciation Value

$218,279

Profit on this property

$25,357

Your total deduction

$219,251

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,251)

-$69,251

Your old tax bill

$45,000

Your new tax bill

-$20,775

Estimated tax savings

$65,775

1616 W Flora St Philadelphia, Pennsylvania, 19121

4 bed • 3 bath • 10 guests • $459,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$44,870

Profit (Cash Flow)

-$5,603

Cap Rate

5.5%

Annual Revenue

$44,870

AirDNA projects $273/night at 45% occupancy ($44,870).

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.81% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.81%

Cap Rate

5.52%

Return on Investment

10.89%

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

$21,785

Deductible property tax

$4,544

Your total deduction

$70,492

Your adjusted annual income

$150,000 - $70,492 = $79,508

Taxes on $79,508 (30%)

$23,852

Your old tax bill

$45,000

Your new tax bill

$23,852

Estimated tax savings

$21,148

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