BNBCalc.com Investment Analysis Report of 1931 N Rampart St, New Orleans, LA 70116, USA

4 bed • 3 bath • 10 guests • $790,000

BNB

Calc

Return Metrics

31.34% 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

31.34%

Cap Rate

14.49%

Return on Investment

47.69%

Annual Revenue

$152,617

AirDNA projects $685/night at 61% occupancy ($152,617).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,178

Annual Expenses

$38,140

Utilities

$825

Internet + TV

$120

Water/Sewer

$150

Garbage

$50

Electric

$400

Gas

$55

Other

$50

Maintenance

$1,972

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,272

Management & Platform Fees

$382

Platform Fee (i.e. Airbnb)

$382

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

$37,494

Deductible property tax

$8,690

Est. Depreciation Value

$370,726

Profit on this property

$114,477

Your total deduction

$302,433

So, your new taxable income is your previous income minus your total deduction ($150,000 - $302,433)

-$152,433

Your old tax bill

$45,000

Your new tax bill

-$45,730

Estimated tax savings

$90,730

1931 N Rampart St New Orleans, Louisiana, 70116-1936

4 bed • 3 bath • 10 guests • $790,000

Annual Revenue

$152,617

Profit (Cash Flow)

$60,321

Cap Rate

14.5%

Annual Revenue

$152,617

AirDNA projects $685/night at 61% occupancy ($152,617)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.34% 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

31.34%

Cap Rate

14.49%

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

$37,494

Deductible property tax

$8,690

Your total deduction

$49,873

Your adjusted annual income

$150,000 - $49,873 = $100,127

Taxes on $100,127 (30%)

$30,038

Your old tax bill

$45,000

Your new tax bill

$30,038

Estimated tax savings

$14,962

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