BNBCalc.com Investment Analysis Report of 18838 Welworth Ave, South Bend, IN 46637, USA

3 bed • 2.5 bath • 10 guests • $335,000

BNB

Calc

Return Metrics

43.39% 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

43.39%

Cap Rate

17.85%

Return on Investment

58.96%

Annual Revenue

$86,530

AirDNA projects $447/night at 53% occupancy ($86,529).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,227

Annual Expenses

$26,729

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,571

Property Insurance

$150

HOA

$0

Landscaping

$300

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$721

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

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

$15,899

Deductible property tax

$3,350

Est. Depreciation Value

$159,809

Profit on this property

$59,801

Your total deduction

$119,257

So, your new taxable income is your previous income minus your total deduction ($150,000 - $119,257)

$30,743

Your old tax bill

$45,000

Your new tax bill

$9,223

Estimated tax savings

$35,777

18838 Welworth Ave

South Bend, Indiana, 46637-5244

3 bed • 2.5 bath • 10 guests • $335,000

Annual Revenue

$86,530

Profit (Cash Flow)

$37,181

Cap Rate

17.9%

Annual Revenue

$86,530

AirDNA projects $447/night at 53% occupancy ($86,530)

Occupancy Rate

Avg Daily Rate

Return Metrics

43.39% 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

43.39%

Cap Rate

17.85%

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

$15,899

Deductible property tax

$3,350

Your total deduction

$10,337

Your adjusted annual income

$150,000 - $10,337 = $139,663

Taxes on $139,663 (30%)

$41,899

Your old tax bill

$45,000

Your new tax bill

$41,899

Estimated tax savings

$3,101

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