BNBCalc.com Investment Analysis Report of 1855 Cinnamon Teal Dr, Redmond, OR 97756, USA

3 bed • 2 bath • 8 guests • $650,000

BNB

Calc

Return Metrics

2.29% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.29%

Cap Rate

7.3%

Return on Investment

18.67%

Annual Revenue

$70,277

AirDNA projects $271/night at 56% occupancy ($55,429).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,901

Annual Expenses

$22,816

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,286

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$586

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$304,807

Profit on this property

$47,461

Your total deduction

$294,631

So, your new taxable income is your previous income minus your total deduction ($150,000 - $294,631)

-$144,631

Your old tax bill

$45,000

Your new tax bill

-$43,389

Estimated tax savings

$88,389

1855 Cinnamon Teal Dr Redmond, Oregon, 97756-8374

3 bed • 2 bath • 8 guests • $650,000

Annual Revenue

$70,277

Profit (Cash Flow)

$3,625

Cap Rate

7.3%

Annual Revenue

$70,277

AirDNA projects $271/night at 56% occupancy ($55,429)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.29% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.29%

Cap Rate

7.3%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$86,983

Your adjusted annual income

$150,000 - $86,983 = $63,017

Taxes on $63,017 (30%)

$18,905

Your old tax bill

$45,000

Your new tax bill

$18,905

Estimated tax savings

$26,095

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