BNBCalc.com Investment Analysis Report of 171 Fresh Pond Rd, East Falmouth, MA 02536, USA

4 bed • 4 bath • 8 guests • $649,000

BNB

Calc

Return Metrics

9.11% 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

9.11%

Cap Rate

8.99%

Return on Investment

25.23%

Annual Revenue

$82,830

AirDNA projects $391/night at 58% occupancy ($82,830).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,037

Annual Expenses

$24,448

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,390

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$690

Management & Platform Fees

$207

Platform Fee (i.e. Airbnb)

$207

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

$30,802

Deductible property tax

$6,425

Est. Depreciation Value

$305,946

Profit on this property

$58,382

Your total deduction

$284,791

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,791)

-$134,791

Your old tax bill

$45,000

Your new tax bill

-$40,437

Estimated tax savings

$85,437

171 Fresh Pond Rd Falmouth, Massachusetts, 02536-5425

4 bed • 4 bath • 8 guests • $649,000

Annual Revenue

$82,830

Profit (Cash Flow)

$14,606

Cap Rate

9.0%

Annual Revenue

$82,830

AirDNA projects $391/night at 58% occupancy ($82,830)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.11% 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

9.11%

Cap Rate

8.99%

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

$30,802

Deductible property tax

$6,425

Your total deduction

$76,337

Your adjusted annual income

$150,000 - $76,337 = $73,663

Taxes on $73,663 (30%)

$22,099

Your old tax bill

$45,000

Your new tax bill

$22,099

Estimated tax savings

$22,901

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