BNBCalc.com Investment Analysis Report of 19147 OH-664, Logan, OH 43138, USA

3 bed • 2 bath • 10 guests • $530,000

BNB

Calc

Return Metrics

20.73% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.73%

Cap Rate

11.84%

Return on Investment

36.92%

Annual Revenue

$87,892

AirDNA projects $376/night at 64% occupancy ($87,892).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,092

Annual Expenses

$25,106

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,432

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$732

Management & Platform Fees

$220

Platform Fee (i.e. Airbnb)

$220

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

$25,154

Deductible property tax

$5,247

Est. Depreciation Value

$249,539

Profit on this property

$62,786

Your total deduction

$217,154

So, your new taxable income is your previous income minus your total deduction ($150,000 - $217,154)

-$67,154

Your old tax bill

$45,000

Your new tax bill

-$20,146

Estimated tax savings

$65,146

19147 OH-664 Logan, Ohio, 43138-9536

3 bed • 2 bath • 10 guests • $530,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$87,892

Profit (Cash Flow)

$27,038

Cap Rate

11.8%

Annual Revenue

$87,892

AirDNA projects $376/night at 64% occupancy ($87,892).

Occupancy Rate

Avg Daily Rate

Return Metrics

20.73% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.73%

Cap Rate

11.84%

Return on Investment

36.92%

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

$25,154

Deductible property tax

$5,247

Your total deduction

$47,138

Your adjusted annual income

$150,000 - $47,138 = $102,862

Taxes on $102,862 (30%)

$30,859

Your old tax bill

$45,000

Your new tax bill

$30,859

Estimated tax savings

$14,141

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