BNBCalc.com Investment Analysis Report of 1733 E 4th St, Dayton, OH 45403, USA

3 bed • 3 bath • 9 guests • $410,000

BNB

Calc

Return Metrics

-17.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.93%

Cap Rate

2.23%

Return on Investment

-2.08%

Annual Revenue

$26,265

AirDNA projects $141/night at 51% occupancy ($26,264).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,425

Annual Expenses

$17,094

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$919

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$219

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

Property Manager Fee

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

$19,459

Deductible property tax

$4,059

Est. Depreciation Value

$194,431

Profit on this property

$9,170

Your total deduction

$208,779

So, your new taxable income is your previous income minus your total deduction ($150,000 - $208,779)

-$58,779

Your old tax bill

$45,000

Your new tax bill

-$17,634

Estimated tax savings

$62,634

1733 E 4th St Dayton, Ohio, 45403-1805

3 bed • 3 bath • 9 guests • $410,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$26,265

Profit (Cash Flow)

-$18,478

Cap Rate

2.2%

Annual Revenue

$26,265

AirDNA projects $141/night at 51% occupancy ($26,264).

Occupancy Rate

Avg Daily Rate

Return Metrics

-17.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.93%

Cap Rate

2.23%

Return on Investment

-2.08%

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 est deduction will be...

Deductible mortgage interest

$19,459

Deductible property tax

$4,059

Your total deduction

$76,283

Your adjusted annual income

$150,000 - $76,283 = $73,717

Taxes on $73,717 (30%)

$22,115

Your old tax bill

$45,000

Your new tax bill

$22,115

Estimated tax savings

$22,885

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 recomend LearnLikeACPA.com