BNBCalc.com Investment Analysis Report of 225 Dogwood St, Waveland, MS 39576, USA

3 bed • 2 bath • 6 guests • $184,000

BNB

Calc

Return Metrics

28.21% 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

28.21%

Cap Rate

15.44%

Return on Investment

41.87%

Annual Revenue

$48,388

AirDNA projects $207/night at 64% occupancy ($48,387).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,664

Annual Expenses

$19,970

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,103

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$403

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

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

$10,592

Deductible property tax

$2,024

Est. Depreciation Value

$90,184

Profit on this property

$28,417

Your total deduction

$74,383

So, your new taxable income is your previous income minus your total deduction ($150,000 - $74,383)

$75,617

Your old tax bill

$45,000

Your new tax bill

$22,685

Estimated tax savings

$22,315

225 Dogwood St Waveland, Mississippi, 39576-2034

3 bed • 2 bath • 6 guests • $184,000

Annual Revenue

$48,388

Profit (Cash Flow)

$14,341

Cap Rate

15.4%

Annual Revenue

$48,388

AirDNA projects $207/night at 64% occupancy ($48,388)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.21% 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

28.21%

Cap Rate

15.44%

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

$10,592

Deductible property tax

$2,024

Your total deduction

$12,873

Your adjusted annual income

$150,000 - $12,873 = $137,127

Taxes on $137,127 (30%)

$41,138

Your old tax bill

$45,000

Your new tax bill

$41,138

Estimated tax savings

$3,862

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