BNBCalc.com Investment Analysis Report of 2119 Fernbrook Dr NE, Huntsville, AL 35811, USA

3 bed • 2 bath • 8 guests • $175,000

BNB

Calc

Return Metrics

6.14% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.14%

Cap Rate

8.45%

Return on Investment

20.44%

Annual Revenue

$32,726

AirDNA projects $160/night at 56% occupancy ($32,725).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,495

Annual Expenses

$17,934

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$973

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$273

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

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

$8,306

Deductible property tax

$1,732

Est. Depreciation Value

$86,039

Profit on this property

$14,792

Your total deduction

$81,285

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,285)

$68,715

Your old tax bill

$45,000

Your new tax bill

$20,614

Estimated tax savings

$24,386

2119 Fernbrook Dr NE

Huntsville, Alabama, 35811-2404

3 bed • 2 bath • 8 guests • $175,000

Annual Revenue

$32,726

Profit (Cash Flow)

$2,996

Cap Rate

8.5%

Annual Revenue

$32,726

AirDNA projects $160/night at 56% occupancy ($32,726)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.14% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.14%

Cap Rate

8.45%

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

$8,306

Deductible property tax

$1,732

Your total deduction

$22,597

Your adjusted annual income

$150,000 - $22,597 = $127,403

Taxes on $127,403 (30%)

$38,221

Your old tax bill

$45,000

Your new tax bill

$38,221

Estimated tax savings

$6,779

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