BNBCalc.com Investment Analysis Report of 17 Lafayette Ave, Annapolis, MD 21401, USA

3 bed • 2 bath • 6 guests • $525,000

BNB

Calc

Return Metrics

28.47% 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

28.47%

Cap Rate

13.75%

Return on Investment

44.65%

Annual Revenue

$98,733

AirDNA projects $436/night at 62% occupancy ($98,732).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,210

Annual Expenses

$26,515

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,523

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$823

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$247,236

Profit on this property

$72,217

Your total deduction

$205,133

So, your new taxable income is your previous income minus your total deduction ($150,000 - $205,133)

-$55,133

Your old tax bill

$45,000

Your new tax bill

-$16,540

Estimated tax savings

$61,540

17 Lafayette Ave Annapolis, Maryland, 21401-2811

3 bed • 2 bath • 6 guests • $525,000

Annual Revenue

$98,733

Profit (Cash Flow)

$36,805

Cap Rate

13.8%

Annual Revenue

$98,733

AirDNA projects $436/night at 62% occupancy ($98,733)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.47% 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

28.47%

Cap Rate

13.75%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$36,685

Your adjusted annual income

$150,000 - $36,685 = $113,315

Taxes on $113,315 (30%)

$33,994

Your old tax bill

$45,000

Your new tax bill

$33,994

Estimated tax savings

$11,006

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