BNBCalc.com Investment Analysis Report of 18 EMS B1D Ln, Pierceton, IN 46562, USA

2 bed • 1 bath • 6 guests • $224,000

BNB

Calc

Return Metrics

-1.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.4%

Cap Rate

6.38%

Return on Investment

14.03%

Annual Revenue

$32,434

AirDNA projects $148/night at 60% occupancy ($32,433).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,511

Annual Expenses

$18,136

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$970

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$270

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

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

$10,631

Deductible property tax

$2,218

Est. Depreciation Value

$107,166

Profit on this property

$14,297

Your total deduction

$105,718

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,718)

$44,282

Your old tax bill

$45,000

Your new tax bill

$13,285

Estimated tax savings

$31,715

18 EMS B1D Ln

Pierceton, Indiana, 46562

2 bed • 1 bath • 6 guests • $224,000

Annual Revenue

$32,434

Profit (Cash Flow)

-$811

Cap Rate

6.4%

Annual Revenue

$32,434

AirDNA projects $148/night at 60% occupancy ($32,434)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.4% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.4%

Cap Rate

6.38%

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

$10,631

Deductible property tax

$2,218

Your total deduction

$32,672

Your adjusted annual income

$150,000 - $32,672 = $117,328

Taxes on $117,328 (30%)

$35,199

Your old tax bill

$45,000

Your new tax bill

$35,199

Estimated tax savings

$9,801

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