BNBCalc.com Investment Analysis Report of 189 Co Rd 321, Crane Hill, AL 35053, USA

6 bed • 5 bath • 20 guests • $1,400,000

BNB

Calc

Return Metrics

15.12% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.12%

Cap Rate

10.38%

Return on Investment

31.65%

Annual Revenue

$183,170

AirDNA projects $568/night at 59% occupancy ($122,400).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,144

Annual Expenses

$37,732

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,226

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,526

Management & Platform Fees

$458

Platform Fee (i.e. Airbnb)

$458

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$654,550

Profit on this property

$145,438

Your total deduction

$589,417

So, your new taxable income is your previous income minus your total deduction ($150,000 - $589,417)

-$439,417

Your old tax bill

$45,000

Your new tax bill

-$131,825

Estimated tax savings

$176,825

189 Co Rd 321

Crane Hill, Alabama, 35053-4224

6 bed • 5 bath • 20 guests • $1,400,000

Annual Revenue

$183,170

Profit (Cash Flow)

$51,010

Cap Rate

10.4%

Annual Revenue

$183,170

AirDNA projects $568/night at 59% occupancy ($122,401)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.12% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.12%

Cap Rate

10.38%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$143,545

Your adjusted annual income

$150,000 - $143,545 = $6,455

Taxes on $6,455 (30%)

$1,936

Your old tax bill

$45,000

Your new tax bill

$1,936

Estimated tax savings

$43,064

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