BNBCalc.com Investment Analysis Report of 223 Jacqueline Dr, Slidell, LA 70458, USA

3 bed • 3 bath • 8 guests • $449,000

BNB

Calc

Return Metrics

14.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.97%

Cap Rate

12.08%

Return on Investment

27.07%

Annual Revenue

$78,104

AirDNA projects $324/night at 66% occupancy ($78,103).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,986

Annual Expenses

$23,833

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,351

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$651

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$26,734

Deductible property tax

$4,490

Est. Depreciation Value

$212,393

Profit on this property

$54,270

Your total deduction

$189,347

So, your new taxable income is your previous income minus your total deduction ($150,000 - $189,347)

-$39,347

Your old tax bill

$45,000

Your new tax bill

-$11,804

Estimated tax savings

$56,804

223 Jacqueline Dr Slidell, Louisiana, 70458

3 bed • 3 bath • 8 guests • $449,000

Annual Revenue

$78,104

Profit (Cash Flow)

$20,130

Cap Rate

12.1%

Annual Revenue

$78,104

AirDNA projects $324/night at 66% occupancy ($78,104)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.97%

Cap Rate

12.08%

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

$26,734

Deductible property tax

$4,490

Your total deduction

$44,621

Your adjusted annual income

$150,000 - $44,621 = $105,379

Taxes on $105,379 (30%)

$31,614

Your old tax bill

$45,000

Your new tax bill

$31,614

Estimated tax savings

$13,386

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