BNBCalc.com Investment Analysis Report of 200 W Sahara Ave, Las Vegas, NV 89102, USA

1 bed • 1 bath • 2 guests • $600,000

BNB

Calc

Return Metrics

22.25% 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

22.25%

Cap Rate

12.01%

Return on Investment

39.04%

Annual Revenue

$98,616

AirDNA projects $226/night at 54% occupancy ($44,574).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,208

Annual Expenses

$26,500

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,522

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$822

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$279,058

Profit on this property

$72,116

Your total deduction

$241,359

So, your new taxable income is your previous income minus your total deduction ($150,000 - $241,359)

-$91,359

Your old tax bill

$45,000

Your new tax bill

-$27,408

Estimated tax savings

$72,408

200 W Sahara Ave

Las Vegas, Nevada, 89102

1 bed • 1 bath • 2 guests • $600,000

Annual Revenue

$98,616

Profit (Cash Flow)

$31,652

Cap Rate

12.0%

Annual Revenue

$98,616

AirDNA projects $226/night at 54% occupancy ($44,574)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.25% 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

22.25%

Cap Rate

12.01%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$51,295

Your adjusted annual income

$150,000 - $51,295 = $98,705

Taxes on $98,705 (30%)

$29,611

Your old tax bill

$45,000

Your new tax bill

$29,611

Estimated tax savings

$15,389

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