BNBCalc.com Investment Analysis Report of 1637 E Hastings Ave, Coeur d'Alene, ID 83814, USA

5 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

6.91% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.91%

Cap Rate

8.61%

Return on Investment

22.53%

Annual Revenue

$65,525

AirDNA projects $299/night at 60% occupancy ($65,524).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,870

Annual Expenses

$22,438

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,246

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$546

Management & Platform Fees

$164

Platform Fee (i.e. Airbnb)

$164

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

$23,731

Deductible property tax

$5,500

Est. Depreciation Value

$238,282

Profit on this property

$43,087

Your total deduction

$224,426

So, your new taxable income is your previous income minus your total deduction ($150,000 - $224,426)

-$74,426

Your old tax bill

$45,000

Your new tax bill

-$22,328

Estimated tax savings

$67,328

1637 E Hastings Ave Coeur d'Alene, Idaho, 83814-5728

5 bed • 2 bath • 10 guests • $500,000

Annual Revenue

$65,525

Profit (Cash Flow)

$8,815

Cap Rate

8.6%

Annual Revenue

$65,525

AirDNA projects $299/night at 60% occupancy ($65,525)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.91% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.91%

Cap Rate

8.61%

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

$23,731

Deductible property tax

$5,500

Your total deduction

$62,026

Your adjusted annual income

$150,000 - $62,026 = $87,974

Taxes on $87,974 (30%)

$26,392

Your old tax bill

$45,000

Your new tax bill

$26,392

Estimated tax savings

$18,608

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