BNBCalc.com Investment Analysis Report of 1753 8th St S, Fargo, ND 58103, USA

6 bed • 4 bath • 16 guests • $290,000

BNB

Calc

Return Metrics

83.19% 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

83.19%

Cap Rate

30.18%

Return on Investment

97.32%

Annual Revenue

$116,330

AirDNA projects $461/night at 51% occupancy ($85,872).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,400

Annual Expenses

$28,803

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,669

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$969

Management & Platform Fees

$291

Platform Fee (i.e. Airbnb)

$291

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

$13,764

Deductible property tax

$2,871

Est. Depreciation Value

$143,164

Profit on this property

$87,527

Your total deduction

$72,271

So, your new taxable income is your previous income minus your total deduction ($150,000 - $72,271)

$77,729

Your old tax bill

$45,000

Your new tax bill

$23,319

Estimated tax savings

$21,681

1753 8th St S

Fargo, North Dakota, 58103-4908

6 bed • 4 bath • 16 guests • $290,000

Annual Revenue

$116,330

Profit (Cash Flow)

$67,967

Cap Rate

30.2%

Annual Revenue

$116,330

AirDNA projects $461/night at 51% occupancy ($85,873)

Occupancy Rate

Avg Daily Rate

Return Metrics

83.19% 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

83.19%

Cap Rate

30.18%

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

$13,764

Deductible property tax

$2,871

Your total deduction

-$25,393

Your adjusted annual income

$150,000 - -$25,393 = $175,393

Taxes on $175,393 (30%)

$52,618

Your old tax bill

$45,000

Your new tax bill

$52,618

Estimated tax savings

-$7,618

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