BNBCalc.com Investment Analysis Report of 217 14th Ave SW, Rochester, MN 55902, USA

1 bed • 1 bath • 2 guests • $100

BNB

Calc

Return Metrics

105.21% 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

105.21%

Cap Rate

4,496%

Return on Investment

105.31%

Annual Revenue

$20,892

AirDNA projects $88/night at 65% occupancy ($20,891).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,366

Annual Expenses

$16,396

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$874

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$174

Management & Platform Fees

$52

Platform Fee (i.e. Airbnb)

$52

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

$5

Deductible property tax

$1

Est. Depreciation Value

$2,766

Profit on this property

$4,496

Your total deduction

-$1,724

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$1,724)

$151,724

Your old tax bill

$45,000

Your new tax bill

$45,517

Estimated tax savings

-$517

property-location

217 14th Ave SW Rochester, Minnesota, 55902

1 bed • 1 bath • 2 guests • $100

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$20,892

Profit (Cash Flow)

$4,496

Cap Rate

4496.0%

Annual Revenue

$20,892

AirDNA projects $88/night at 65% occupancy ($20,891).

Occupancy Rate

Avg Daily Rate

Return Metrics

105.21% 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

105.21%

Cap Rate

4,496%

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

$5

Deductible property tax

$1

Your total deduction

-$3,660

Your adjusted annual income

$150,000 - -$3,660 = $153,660

Taxes on $153,660 (30%)

$46,098

Your old tax bill

$45,000

Your new tax bill

$46,098

Estimated tax savings

-$1,098

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