BNBCalc.com Investment Analysis Report of 1718 E Brookside Ave, Indianapolis, IN 46201, USA

3 bed • 3 bath • 9 guests • $234,000

BNB

Calc

Return Metrics

30% 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

30%

Cap Rate

14.76%

Return on Investment

44.9%

Annual Revenue

$55,444

AirDNA projects $253/night at 57% occupancy ($52,671).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,741

Annual Expenses

$20,888

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,162

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$462

Management & Platform Fees

$139

Platform Fee (i.e. Airbnb)

$139

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

$11,106

Deductible property tax

$2,317

Est. Depreciation Value

$113,372

Profit on this property

$34,556

Your total deduction

$92,238

So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,238)

$57,762

Your old tax bill

$45,000

Your new tax bill

$17,329

Estimated tax savings

$27,671

1718 E Brookside Ave

Indianapolis, Indiana, 46201-1018

3 bed • 3 bath • 9 guests • $234,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$55,444

Profit (Cash Flow)

$18,776

Cap Rate

14.8%

Annual Revenue

$55,444

AirDNA projects $253/night at 57% occupancy ($52,672)

Occupancy Rate

Avg Daily Rate

Return Metrics

30% 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

30%

Cap Rate

14.76%

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

$11,106

Deductible property tax

$2,317

Your total deduction

$14,936

Your adjusted annual income

$150,000 - $14,936 = $135,064

Taxes on $135,064 (30%)

$40,519

Your old tax bill

$45,000

Your new tax bill

$40,519

Estimated tax savings

$4,481

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