BNBCalc.com Investment Analysis Report of 1620 31st St, Cody, WY 82414, USA

3 bed • 2 bath • 5 guests • $179,000

BNB

Calc

Return Metrics

63.97% 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

63.97%

Cap Rate

24.49%

Return on Investment

78.32%

Annual Revenue

$66,124

AirDNA projects $292/night at 62% occupancy ($66,123).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,856

Annual Expenses

$22,276

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,251

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$551

Management & Platform Fees

$165

Platform Fee (i.e. Airbnb)

$165

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

$8,496

Deductible property tax

$1,772

Est. Depreciation Value

$87,881

Profit on this property

$43,848

Your total deduction

$54,301

So, your new taxable income is your previous income minus your total deduction ($150,000 - $54,301)

$95,699

Your old tax bill

$45,000

Your new tax bill

$28,710

Estimated tax savings

$16,290

1620 31st St

Cody, Wyoming, 82414-9792

3 bed • 2 bath • 5 guests • $179,000

Annual Revenue

$66,124

Profit (Cash Flow)

$31,776

Cap Rate

24.5%

Annual Revenue

$66,124

AirDNA projects $292/night at 62% occupancy ($66,124)

Occupancy Rate

Avg Daily Rate

Return Metrics

63.97% 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

63.97%

Cap Rate

24.49%

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

$8,496

Deductible property tax

$1,772

Your total deduction

-$5,641

Your adjusted annual income

$150,000 - -$5,641 = $155,641

Taxes on $155,641 (30%)

$46,692

Your old tax bill

$45,000

Your new tax bill

$46,692

Estimated tax savings

-$1,692

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