BNBCalc.com Investment Analysis Report of 18895 W Wortham Rd, Saucier, MS 39574, USA

3 bed • 3 bath • 7 guests • $343,433

BNB

Calc

Return Metrics

5.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.92%

Cap Rate

8.25%

Return on Investment

21.51%

Annual Revenue

$48,322

AirDNA projects $270/night at 49% occupancy ($48,321).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,663

Annual Expenses

$19,962

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$16,300

Deductible property tax

$3,400

Est. Depreciation Value

$163,773

Profit on this property

$28,360

Your total deduction

$155,113

So, your new taxable income is your previous income minus your total deduction ($150,000 - $155,113)

-$5,113

Your old tax bill

$45,000

Your new tax bill

-$1,534

Estimated tax savings

$46,534

18895 W Wortham Rd Saucier, Mississippi, 39574-8024

3 bed • 3 bath • 7 guests • $343,433

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$48,322

Profit (Cash Flow)

$5,200

Cap Rate

8.3%

Annual Revenue

$48,322

AirDNA projects $270/night at 49% occupancy ($48,321).

Occupancy Rate

Avg Daily Rate

Return Metrics

5.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.92%

Cap Rate

8.25%

Return on Investment

21.51%

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

$16,300

Deductible property tax

$3,400

Your total deduction

$43,492

Your adjusted annual income

$150,000 - $43,492 = $106,508

Taxes on $106,508 (30%)

$31,952

Your old tax bill

$45,000

Your new tax bill

$31,952

Estimated tax savings

$13,048

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